[DELLOYD] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
YoY- 23.24%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 290,245 215,464 189,977 284,502 274,242 190,947 227,758 4.11%
PBT 23,745 15,433 12,538 38,551 35,633 42,600 49,758 -11.59%
Tax -7,505 -4,400 -1,298 -6,385 -9,679 -12,865 -13,722 -9.55%
NP 16,240 11,033 11,240 32,166 25,954 29,735 36,036 -12.42%
-
NP to SH 20,564 13,424 11,240 31,987 25,954 29,735 36,036 -8.91%
-
Tax Rate 31.61% 28.51% 10.35% 16.56% 27.16% 30.20% 27.58% -
Total Cost 274,005 204,431 178,737 252,336 248,288 161,212 191,722 6.12%
-
Net Worth 287,095 268,302 255,068 250,611 231,822 208,781 156,830 10.59%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 5,330 4,443 8,886 8,882 13,269 8,835 -
Div Payout % - 39.71% 39.53% 27.78% 34.22% 44.63% 24.52% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 287,095 268,302 255,068 250,611 231,822 208,781 156,830 10.59%
NOSH 88,066 88,841 88,874 88,869 88,820 88,466 73,629 3.02%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.60% 5.12% 5.92% 11.31% 9.46% 15.57% 15.82% -
ROE 7.16% 5.00% 4.41% 12.76% 11.20% 14.24% 22.98% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 329.58 242.53 213.76 320.14 308.76 215.84 309.33 1.06%
EPS 23.35 15.24 12.65 36.00 29.21 33.60 41.70 -9.20%
DPS 0.00 6.00 5.00 10.00 10.00 15.00 12.00 -
NAPS 3.26 3.02 2.87 2.82 2.61 2.36 2.13 7.34%
Adjusted Per Share Value based on latest NOSH - 88,873
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 299.50 222.33 196.03 293.57 282.99 197.04 235.02 4.11%
EPS 21.22 13.85 11.60 33.01 26.78 30.68 37.18 -8.91%
DPS 0.00 5.50 4.59 9.17 9.17 13.69 9.12 -
NAPS 2.9625 2.7686 2.632 2.586 2.3921 2.1544 1.6183 10.59%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.43 1.96 1.90 2.28 2.96 2.95 2.56 -
P/RPS 0.43 0.81 0.89 0.71 0.96 1.37 0.83 -10.37%
P/EPS 6.12 12.97 15.02 6.33 10.13 8.78 5.23 2.65%
EY 16.33 7.71 6.66 15.79 9.87 11.39 19.12 -2.59%
DY 0.00 3.06 2.63 4.39 3.38 5.08 4.69 -
P/NAPS 0.44 0.65 0.66 0.81 1.13 1.25 1.20 -15.38%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 27/02/07 28/02/06 28/02/05 27/02/04 26/02/03 -
Price 1.53 1.85 2.04 2.20 2.48 3.48 2.46 -
P/RPS 0.46 0.76 0.95 0.69 0.80 1.61 0.80 -8.80%
P/EPS 6.55 12.24 16.13 6.11 8.49 10.35 5.03 4.49%
EY 15.26 8.17 6.20 16.36 11.78 9.66 19.90 -4.32%
DY 0.00 3.24 2.45 4.55 4.03 4.31 4.88 -
P/NAPS 0.47 0.61 0.71 0.78 0.95 1.47 1.15 -13.84%

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