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

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 105.13%
YoY- 525.41%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 231,540 269,642 135,477 143,028 92,995 106,145 160,832 5.99%
PBT 34,745 38,698 21,546 18,576 2,372 11,341 25,955 4.77%
Tax -6,614 -9,267 -4,893 -5,685 -2,870 -2,864 -7,446 -1.87%
NP 28,131 29,431 16,653 12,891 -498 8,477 18,509 6.92%
-
NP to SH 25,437 29,124 13,989 12,552 2,007 8,477 18,117 5.57%
-
Tax Rate 19.04% 23.95% 22.71% 30.60% 120.99% 25.25% 28.69% -
Total Cost 203,409 240,211 118,824 130,137 93,493 97,668 142,323 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 4,614 - - - - - - -
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 6.79% 8.74% 4.76% 4.52% 0.78% 3.27% 7.47% -
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 250.86 299.32 153.89 162.38 104.72 119.46 181.01 5.35%
EPS 27.56 32.33 15.89 14.25 2.26 9.54 20.39 4.93%
DPS 5.00 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 238.92 278.24 139.80 147.59 95.96 109.53 165.96 5.99%
EPS 26.25 30.05 14.44 12.95 2.07 8.75 18.69 5.58%
DPS 4.76 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 1.34 0.00 1.13 1.19 1.82 1.84 1.27 0.86%
P/EPS 12.16 0.00 10.95 13.61 84.51 23.06 11.28 1.20%
EY 8.23 0.00 9.13 7.35 1.18 4.34 8.87 -1.19%
DY 1.49 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 1.38 0.00 1.19 1.23 1.68 1.84 1.30 0.95%
P/EPS 12.52 0.00 11.52 13.96 77.88 23.06 11.53 1.32%
EY 7.99 0.00 8.68 7.16 1.28 4.34 8.68 -1.31%
DY 1.45 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