[DELLOYD] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 14.03%
YoY- 269.28%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 469,989 432,104 273,110 287,810 202,286 207,309 304,814 7.16%
PBT 63,376 65,671 45,302 34,314 9,617 18,777 44,712 5.73%
Tax -11,538 -13,798 -7,850 -7,008 -5,944 -2,476 -12,744 -1.57%
NP 51,837 51,872 37,452 27,306 3,673 16,301 31,968 8.03%
-
NP to SH 45,025 46,388 32,154 28,626 7,752 16,301 31,400 5.93%
-
Tax Rate 18.21% 21.01% 17.33% 20.42% 61.81% 13.19% 28.50% -
Total Cost 418,152 380,232 235,658 260,504 198,613 191,008 272,846 7.06%
-
Net Worth 376,960 342,563 297,597 282,685 257,807 255,004 241,720 7.36%
Dividend
31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 6,174 - - - - - - -
Div Payout % 13.71% - - - - - - -
Equity
31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 376,960 342,563 297,597 282,685 257,807 255,004 241,720 7.36%
NOSH 92,619 90,148 88,046 88,063 88,899 88,851 88,867 0.66%
Ratio Analysis
31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 11.03% 12.00% 13.71% 9.49% 1.82% 7.86% 10.49% -
ROE 11.94% 13.54% 10.80% 10.13% 3.01% 6.39% 12.99% -
Per Share
31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 507.44 479.33 310.19 326.82 227.55 233.32 343.00 6.46%
EPS 48.61 51.46 36.52 32.51 8.72 18.35 35.33 5.23%
DPS 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.07 3.80 3.38 3.21 2.90 2.87 2.72 6.65%
Adjusted Per Share Value based on latest NOSH - 88,035
31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 484.97 445.88 281.82 296.99 208.74 213.92 314.53 7.16%
EPS 46.46 47.87 33.18 29.54 8.00 16.82 32.40 5.93%
DPS 6.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8898 3.5349 3.0709 2.917 2.6603 2.6314 2.4943 7.36%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/12/11 30/12/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.45 3.45 1.90 1.82 1.63 2.20 2.26 -
P/RPS 0.68 0.00 0.61 0.56 0.72 0.94 0.66 0.47%
P/EPS 7.10 0.00 5.20 5.60 18.69 11.99 6.40 1.67%
EY 14.09 0.00 19.22 17.86 5.35 8.34 15.63 -1.64%
DY 1.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.15 0.56 0.57 0.56 0.77 0.83 0.38%
Price Multiplier on Announcement Date
31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 28/02/12 24/02/11 23/11/09 26/11/08 28/11/07 23/11/06 28/11/05 -
Price 3.77 3.45 2.07 1.50 1.80 1.99 2.29 -
P/RPS 0.74 0.00 0.67 0.46 0.79 0.85 0.67 1.60%
P/EPS 7.76 0.00 5.67 4.61 20.64 10.85 6.48 2.92%
EY 12.89 0.00 17.64 21.67 4.84 9.22 15.43 -2.83%
DY 1.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.15 0.61 0.47 0.62 0.69 0.84 1.64%

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