[DELLOYD] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 73.17%
YoY- 19.43%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 510,319 321,804 290,245 215,464 189,977 284,502 274,242 10.44%
PBT 85,076 44,804 23,745 15,433 12,538 38,551 35,633 14.94%
Tax -18,081 -12,100 -7,505 -4,400 -1,298 -6,385 -9,679 10.51%
NP 66,995 32,704 16,240 11,033 11,240 32,166 25,954 16.38%
-
NP to SH 59,281 32,748 20,564 13,424 11,240 31,987 25,954 14.13%
-
Tax Rate 21.25% 27.01% 31.61% 28.51% 10.35% 16.56% 27.16% -
Total Cost 443,324 289,100 274,005 204,431 178,737 252,336 248,288 9.72%
-
Net Worth 359,058 319,275 287,095 268,302 255,068 250,611 231,822 7.25%
Dividend
31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 7,253 - - 5,330 4,443 8,886 8,882 -3.19%
Div Payout % 12.24% - - 39.71% 39.53% 27.78% 34.22% -
Equity
31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 359,058 319,275 287,095 268,302 255,068 250,611 231,822 7.25%
NOSH 90,671 89,183 88,066 88,841 88,874 88,869 88,820 0.33%
Ratio Analysis
31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 13.13% 10.16% 5.60% 5.12% 5.92% 11.31% 9.46% -
ROE 16.51% 10.26% 7.16% 5.00% 4.41% 12.76% 11.20% -
Per Share
31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 562.82 360.84 329.58 242.53 213.76 320.14 308.76 10.08%
EPS 65.38 36.72 23.35 15.24 12.65 36.00 29.21 13.76%
DPS 8.00 0.00 0.00 6.00 5.00 10.00 10.00 -3.50%
NAPS 3.96 3.58 3.26 3.02 2.87 2.82 2.61 6.89%
Adjusted Per Share Value based on latest NOSH - 88,901
31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 526.59 332.06 299.50 222.33 196.03 293.57 282.99 10.44%
EPS 61.17 33.79 21.22 13.85 11.60 33.01 26.78 14.13%
DPS 7.48 0.00 0.00 5.50 4.59 9.17 9.17 -3.20%
NAPS 3.7051 3.2945 2.9625 2.7686 2.632 2.586 2.3921 7.25%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/03/11 31/03/10 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.39 3.08 1.43 1.96 1.90 2.28 2.96 -
P/RPS 0.60 0.00 0.43 0.81 0.89 0.71 0.96 -7.24%
P/EPS 5.19 0.00 6.12 12.97 15.02 6.33 10.13 -10.14%
EY 19.29 0.00 16.33 7.71 6.66 15.79 9.87 11.31%
DY 2.36 0.00 0.00 3.06 2.63 4.39 3.38 -5.58%
P/NAPS 0.86 1.03 0.44 0.65 0.66 0.81 1.13 -4.27%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/05/11 27/05/10 26/02/09 28/02/08 27/02/07 28/02/06 28/02/05 -
Price 3.40 2.84 1.53 1.85 2.04 2.20 2.48 -
P/RPS 0.60 0.00 0.46 0.76 0.95 0.69 0.80 -4.49%
P/EPS 5.20 0.00 6.55 12.24 16.13 6.11 8.49 -7.54%
EY 19.23 0.00 15.26 8.17 6.20 16.36 11.78 8.15%
DY 2.35 0.00 0.00 3.24 2.45 4.55 4.03 -8.26%
P/NAPS 0.86 0.95 0.47 0.61 0.71 0.78 0.95 -1.58%

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