[DELLOYD] YoY Cumulative 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- 124.58%
YoY- 31.43%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 99,928 111,047 122,123 170,536 66,053 69,690 44,290 13.89%
PBT 10,753 13,076 20,046 25,219 6,264 9,148 270 80.23%
Tax -2,281 -2,901 -4,827 -6,422 -2,214 -2,504 -29 100.94%
NP 8,472 10,175 15,219 18,797 4,050 6,644 241 76.67%
-
NP to SH 8,395 9,246 13,439 18,386 4,140 6,119 241 76.41%
-
Tax Rate 21.21% 22.19% 24.08% 25.46% 35.34% 27.37% 10.74% -
Total Cost 91,456 100,872 106,904 151,739 62,003 63,046 44,049 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 - - 9,504 - - - - -
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 1.97% 2.27% 3.51% 5.51% 1.43% 2.26% 0.09% -
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 103.20 114.58 128.49 187.73 74.99 79.15 49.62 12.42%
EPS 8.67 9.54 14.14 20.24 4.70 6.95 0.27 74.13%
DPS 0.00 0.00 10.00 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 103.11 114.59 126.02 175.97 68.16 71.91 45.70 13.89%
EPS 8.66 9.54 13.87 18.97 4.27 6.31 0.25 76.25%
DPS 0.00 0.00 9.81 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 3.14 3.05 2.94 0.00 1.93 2.40 4.03 -3.91%
P/EPS 37.37 36.69 26.73 0.00 30.85 27.34 740.74 -37.96%
EY 2.68 2.73 3.74 0.00 3.24 3.66 0.14 60.31%
DY 0.00 0.00 2.65 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 3.08 3.10 2.79 0.00 2.27 2.43 3.81 -3.34%
P/EPS 36.68 37.21 25.32 0.00 36.17 27.63 700.00 -37.59%
EY 2.73 2.69 3.95 0.00 2.76 3.62 0.14 60.78%
DY 0.00 0.00 2.79 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