[DELLOYD] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 5.6%
YoY- 20.77%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 408,122 472,676 463,080 359,522 270,954 286,056 185,990 13.38%
PBT 10,578 52,298 69,490 51,597 43,092 37,152 4,744 13.67%
Tax -7,768 -12,378 -13,228 -12,356 -9,786 -11,370 -5,740 4.95%
NP 2,810 39,920 56,262 39,241 33,306 25,782 -996 -
-
NP to SH 11,344 37,150 50,874 38,832 27,978 25,104 4,014 18.06%
-
Tax Rate 73.44% 23.67% 19.04% 23.95% 22.71% 30.60% 120.99% -
Total Cost 405,312 432,756 406,818 320,281 237,648 260,274 186,986 13.15%
-
Net Worth 420,076 415,901 374,725 333,308 294,041 277,465 257,535 8.13%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - 9,229 - - - - -
Div Payout % - - 18.14% - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 420,076 415,901 374,725 333,308 294,041 277,465 257,535 8.13%
NOSH 96,791 96,946 92,296 90,083 88,036 88,084 88,805 1.38%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.69% 8.45% 12.15% 10.91% 12.29% 9.01% -0.54% -
ROE 2.70% 8.93% 13.58% 11.65% 9.51% 9.05% 1.56% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 421.65 487.56 501.73 399.10 307.77 324.75 209.44 11.83%
EPS 11.72 38.32 55.12 43.11 31.78 28.50 4.52 16.44%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 4.34 4.29 4.06 3.70 3.34 3.15 2.90 6.65%
Adjusted Per Share Value based on latest NOSH - 90,083
30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 421.13 487.75 477.84 370.99 279.59 295.18 191.92 13.38%
EPS 11.71 38.33 52.50 40.07 28.87 25.90 4.14 18.07%
DPS 0.00 0.00 9.52 0.00 0.00 0.00 0.00 -
NAPS 4.3347 4.2916 3.8667 3.4394 3.0342 2.8631 2.6575 8.13%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/06/09 30/06/08 29/06/07 -
Price 3.39 3.43 3.35 3.08 1.74 1.94 1.91 -
P/RPS 0.80 0.70 0.67 0.00 0.57 0.60 0.91 -2.03%
P/EPS 28.92 8.95 6.08 0.00 5.48 6.81 42.26 -5.88%
EY 3.46 11.17 16.45 0.00 18.26 14.69 2.37 6.23%
DY 0.00 0.00 2.99 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.83 1.03 0.52 0.62 0.66 2.70%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 CAGR
Date 25/11/13 28/11/12 23/11/11 29/11/10 27/08/09 27/08/08 27/08/07 -
Price 3.20 3.24 3.45 3.13 1.83 1.99 1.76 -
P/RPS 0.76 0.66 0.69 0.00 0.59 0.61 0.84 -1.58%
P/EPS 27.30 8.46 6.26 0.00 5.76 6.98 38.94 -5.51%
EY 3.66 11.83 15.98 0.00 17.37 14.32 2.57 5.81%
DY 0.00 0.00 2.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.85 1.04 0.55 0.63 0.61 3.13%

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