[DELLOYD] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 12.29%
YoY- 31.43%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 399,712 444,188 488,492 341,072 264,212 278,760 177,160 13.89%
PBT 43,012 52,304 80,184 50,438 25,056 36,592 1,080 80.23%
Tax -9,124 -11,604 -19,308 -12,844 -8,856 -10,016 -116 100.94%
NP 33,888 40,700 60,876 37,594 16,200 26,576 964 76.67%
-
NP to SH 33,580 36,984 53,756 36,772 16,560 24,476 964 76.41%
-
Tax Rate 21.21% 22.19% 24.08% 25.46% 35.34% 27.37% 10.74% -
Total Cost 365,824 403,488 427,616 303,478 248,012 252,184 176,196 12.38%
-
Net Worth 426,043 408,025 383,021 333,382 288,919 271,172 257,066 8.41%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 38,016 - - - - -
Div Payout % - - 70.72% - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 426,043 408,025 383,021 333,382 288,919 271,172 257,066 8.41%
NOSH 96,828 96,918 95,042 90,839 88,085 88,043 89,259 1.30%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.48% 9.16% 12.46% 11.02% 6.13% 9.53% 0.54% -
ROE 7.88% 9.06% 14.03% 11.03% 5.73% 9.03% 0.38% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 412.81 458.31 513.97 375.46 299.95 316.62 198.48 12.42%
EPS 34.68 38.16 56.56 40.48 18.80 27.80 1.08 74.13%
DPS 0.00 0.00 40.00 0.00 0.00 0.00 0.00 -
NAPS 4.40 4.21 4.03 3.67 3.28 3.08 2.88 7.01%
Adjusted Per Share Value based on latest NOSH - 90,819
30/06/13 30/06/12 30/06/11 30/06/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 412.46 458.35 504.07 351.95 272.64 287.65 182.81 13.89%
EPS 34.65 38.16 55.47 37.94 17.09 25.26 0.99 76.54%
DPS 0.00 0.00 39.23 0.00 0.00 0.00 0.00 -
NAPS 4.3963 4.2104 3.9523 3.4401 2.9813 2.7982 2.6526 8.41%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 31/03/09 31/03/08 30/03/07 -
Price 3.24 3.50 3.78 2.76 1.45 1.90 2.00 -
P/RPS 0.78 0.76 0.74 0.00 0.48 0.60 1.01 -4.04%
P/EPS 9.34 9.17 6.68 0.00 7.71 6.83 185.19 -37.97%
EY 10.70 10.90 14.96 0.00 12.97 14.63 0.54 61.19%
DY 0.00 0.00 10.58 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.83 0.94 0.92 0.44 0.62 0.69 1.12%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 31/03/09 31/03/08 31/03/07 CAGR
Date 26/08/13 16/08/12 23/08/11 25/08/10 27/05/09 27/05/08 29/05/07 -
Price 3.18 3.55 3.58 3.03 1.70 1.92 1.89 -
P/RPS 0.77 0.77 0.70 0.00 0.57 0.61 0.95 -3.30%
P/EPS 9.17 9.30 6.33 0.00 9.04 6.91 175.00 -37.59%
EY 10.91 10.75 15.80 0.00 11.06 14.48 0.57 60.30%
DY 0.00 0.00 11.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.84 0.89 1.01 0.52 0.62 0.66 1.40%

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