[DELLOYD] QoQ Quarter Result on 30-Jun-2009 [#2]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 137.9%
YoY- 53.1%
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 80,451 81,438 69,356 69,424 66,053 74,389 72,829 6.86%
PBT 11,201 10,240 12,431 15,282 6,264 -1,991 7,160 34.79%
Tax -3,025 148 -995 -2,679 -2,214 -2,249 429 -
NP 8,176 10,388 11,436 12,603 4,050 -4,240 7,589 5.09%
-
NP to SH 8,187 9,708 10,128 9,849 4,140 -906 8,918 -5.54%
-
Tax Rate 27.01% -1.45% 8.00% 17.53% 35.34% - -5.99% -
Total Cost 72,275 71,050 57,920 56,821 62,003 78,629 65,240 7.07%
-
Net Worth 319,275 307,354 297,675 293,973 288,919 286,941 282,594 8.48%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 319,275 307,354 297,675 293,973 288,919 286,941 282,594 8.48%
NOSH 89,183 87,815 88,069 88,016 88,085 88,018 88,035 0.86%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.16% 12.76% 16.49% 18.15% 6.13% -5.70% 10.42% -
ROE 2.56% 3.16% 3.40% 3.35% 1.43% -0.32% 3.16% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 90.21 92.74 78.75 78.88 74.99 84.51 82.73 5.94%
EPS 9.18 11.05 11.50 11.19 4.70 -1.03 10.13 -6.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.58 3.50 3.38 3.34 3.28 3.26 3.21 7.55%
Adjusted Per Share Value based on latest NOSH - 88,016
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 83.02 84.03 71.57 71.64 68.16 76.76 75.15 6.87%
EPS 8.45 10.02 10.45 10.16 4.27 -0.93 9.20 -5.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2945 3.1715 3.0717 3.0335 2.9813 2.9609 2.916 8.48%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.08 2.50 1.90 1.74 1.45 1.43 1.82 -
P/RPS 0.00 2.70 2.41 2.21 1.93 1.69 2.20 -
P/EPS 0.00 22.61 16.52 15.55 30.85 -138.93 17.97 -
EY 0.00 4.42 6.05 6.43 3.24 -0.72 5.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.71 0.56 0.52 0.44 0.44 0.57 48.41%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 23/11/09 27/08/09 27/05/09 26/02/09 26/11/08 -
Price 2.84 2.89 2.07 1.83 1.70 1.53 1.50 -
P/RPS 0.00 3.12 2.63 2.32 2.27 1.81 1.81 -
P/EPS 0.00 26.14 18.00 16.35 36.17 -148.64 14.81 -
EY 0.00 3.83 5.56 6.11 2.76 -0.67 6.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.83 0.61 0.55 0.52 0.47 0.47 59.93%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment