[DELLOYD] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 189.69%
YoY- -52.45%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 396,096 204,833 215,858 151,715 155,482 228,611 208,379 10.81%
PBT 60,199 33,977 25,736 7,213 14,083 33,534 27,100 13.61%
Tax -12,649 -5,888 -5,256 -4,458 -1,857 -9,558 -8,898 5.78%
NP 47,550 28,089 20,480 2,755 12,226 23,976 18,202 16.59%
-
NP to SH 42,523 24,116 21,470 5,814 12,226 23,550 18,202 14.52%
-
Tax Rate 21.01% 17.33% 20.42% 61.81% 13.19% 28.50% 32.83% -
Total Cost 348,546 176,744 195,378 148,960 143,256 204,635 190,177 10.17%
-
Net Worth 342,563 297,597 282,685 257,807 255,004 241,720 217,748 7.51%
Dividend
31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 342,563 297,597 282,685 257,807 255,004 241,720 217,748 7.51%
NOSH 90,148 88,046 88,063 88,899 88,851 88,867 88,876 0.22%
Ratio Analysis
31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.00% 13.71% 9.49% 1.82% 7.86% 10.49% 8.74% -
ROE 12.41% 8.10% 7.60% 2.26% 4.79% 9.74% 8.36% -
Per Share
31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 439.38 232.64 245.11 170.66 174.99 257.25 234.46 10.56%
EPS 47.17 27.39 24.38 6.54 13.76 26.50 20.48 14.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.80 3.38 3.21 2.90 2.87 2.72 2.45 7.26%
Adjusted Per Share Value based on latest NOSH - 88,948
31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 408.73 211.36 222.74 156.55 160.44 235.90 215.02 10.81%
EPS 43.88 24.88 22.15 6.00 12.62 24.30 18.78 14.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5349 3.0709 2.917 2.6603 2.6314 2.4943 2.2469 7.51%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/12/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.45 1.90 1.82 1.63 2.20 2.26 3.04 -
P/RPS 0.00 0.82 0.74 0.96 1.26 0.88 1.30 -
P/EPS 0.00 6.94 7.47 24.92 15.99 8.53 14.84 -
EY 0.00 14.42 13.40 4.01 6.25 11.73 6.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.56 0.57 0.56 0.77 0.83 1.24 -1.19%
Price Multiplier on Announcement Date
31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/02/11 23/11/09 26/11/08 28/11/07 23/11/06 28/11/05 24/11/04 -
Price 3.45 2.07 1.50 1.80 1.99 2.29 3.06 -
P/RPS 0.00 0.89 0.61 1.05 1.14 0.89 1.31 -
P/EPS 0.00 7.56 6.15 27.52 14.46 8.64 14.94 -
EY 0.00 13.23 16.25 3.63 6.91 11.57 6.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.61 0.47 0.62 0.69 0.84 1.25 -1.32%

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