[DELLOYD] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 2.57%
YoY- 525.41%
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 463,080 359,522 270,954 286,056 185,990 212,290 321,664 5.99%
PBT 69,490 51,597 43,092 37,152 4,744 22,682 51,910 4.77%
Tax -13,228 -12,356 -9,786 -11,370 -5,740 -5,728 -14,892 -1.87%
NP 56,262 39,241 33,306 25,782 -996 16,954 37,018 6.92%
-
NP to SH 50,874 38,832 27,978 25,104 4,014 16,954 36,234 5.57%
-
Tax Rate 19.04% 23.95% 22.71% 30.60% 120.99% 25.25% 28.69% -
Total Cost 406,818 320,281 237,648 260,274 186,986 195,336 284,646 5.87%
-
Net Worth 374,725 333,308 294,041 277,465 257,535 259,463 242,567 7.20%
Dividend
30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 9,229 - - - - - - -
Div Payout % 18.14% - - - - - - -
Equity
30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 374,725 333,308 294,041 277,465 257,535 259,463 242,567 7.20%
NOSH 92,296 90,083 88,036 88,084 88,805 88,857 88,852 0.60%
Ratio Analysis
30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 12.15% 10.91% 12.29% 9.01% -0.54% 7.99% 11.51% -
ROE 13.58% 11.65% 9.51% 9.05% 1.56% 6.53% 14.94% -
Per Share
30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 501.73 399.10 307.77 324.75 209.44 238.91 362.02 5.35%
EPS 55.12 43.11 31.78 28.50 4.52 19.08 40.78 4.93%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.06 3.70 3.34 3.15 2.90 2.92 2.73 6.55%
Adjusted Per Share Value based on latest NOSH - 88,123
30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 477.84 370.99 279.59 295.18 191.92 219.06 331.92 5.99%
EPS 52.50 40.07 28.87 25.90 4.14 17.49 37.39 5.57%
DPS 9.52 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8667 3.4394 3.0342 2.8631 2.6575 2.6774 2.503 7.20%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/09/11 30/09/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.35 3.08 1.74 1.94 1.91 2.20 2.30 -
P/RPS 0.67 0.00 0.57 0.60 0.91 0.92 0.64 0.73%
P/EPS 6.08 0.00 5.48 6.81 42.26 11.53 5.64 1.20%
EY 16.45 0.00 18.26 14.69 2.37 8.67 17.73 -1.19%
DY 2.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.03 0.52 0.62 0.66 0.75 0.84 -0.19%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/11/11 29/11/10 27/08/09 27/08/08 27/08/07 23/08/06 23/08/05 -
Price 3.45 3.13 1.83 1.99 1.76 2.20 2.35 -
P/RPS 0.69 0.00 0.59 0.61 0.84 0.92 0.65 0.95%
P/EPS 6.26 0.00 5.76 6.98 38.94 11.53 5.76 1.33%
EY 15.98 0.00 17.37 14.32 2.57 8.67 17.35 -1.30%
DY 2.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.04 0.55 0.63 0.61 0.75 0.86 -0.18%

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