[DELLOYD] QoQ TTM Result on 31-Dec-2009

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009
Profit Trend
QoQ- 45.73%
YoY- 64.49%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 351,178 321,428 300,767 286,271 279,222 282,695 286,609 14.49%
PBT 49,133 48,085 49,349 44,217 31,986 26,715 20,861 76.92%
Tax -9,511 -7,661 -6,943 -5,740 -8,137 -6,713 -7,215 20.20%
NP 39,622 40,424 42,406 38,477 23,849 20,002 13,646 103.39%
-
NP to SH 38,933 38,323 37,973 33,825 23,211 22,001 18,585 63.64%
-
Tax Rate 19.36% 15.93% 14.07% 12.98% 25.44% 25.13% 34.59% -
Total Cost 311,556 281,004 258,361 247,794 255,373 262,693 272,963 9.20%
-
Net Worth 333,310 333,306 319,275 307,354 297,675 293,973 288,919 9.98%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 333,310 333,306 319,275 307,354 297,675 293,973 288,919 9.98%
NOSH 90,083 90,819 89,183 87,815 88,069 88,016 88,085 1.50%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.28% 12.58% 14.10% 13.44% 8.54% 7.08% 4.76% -
ROE 11.68% 11.50% 11.89% 11.01% 7.80% 7.48% 6.43% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 389.83 353.92 337.25 325.99 317.05 321.19 325.38 12.79%
EPS 43.22 42.20 42.58 38.52 26.36 25.00 21.10 61.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.70 3.67 3.58 3.50 3.38 3.34 3.28 8.35%
Adjusted Per Share Value based on latest NOSH - 87,815
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 362.37 331.68 310.36 295.40 288.12 291.71 295.75 14.48%
EPS 40.17 39.54 39.18 34.90 23.95 22.70 19.18 63.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4394 3.4393 3.2945 3.1715 3.0717 3.0335 2.9813 9.98%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.08 2.76 3.08 2.50 1.90 1.74 1.45 -
P/RPS 0.79 0.78 0.91 0.77 0.60 0.54 0.45 45.47%
P/EPS 7.13 6.54 7.23 6.49 7.21 6.96 6.87 2.50%
EY 14.03 15.29 13.82 15.41 13.87 14.37 14.55 -2.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.75 0.86 0.71 0.56 0.52 0.44 52.60%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 25/08/10 27/05/10 25/02/10 23/11/09 27/08/09 27/05/09 -
Price 3.13 3.03 2.84 2.89 2.07 1.83 1.70 -
P/RPS 0.80 0.86 0.84 0.89 0.65 0.57 0.52 33.23%
P/EPS 7.24 7.18 6.67 7.50 7.85 7.32 8.06 -6.89%
EY 13.81 13.93 14.99 13.33 12.73 13.66 12.41 7.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 0.79 0.83 0.61 0.55 0.52 38.72%

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