[DELLOYD] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 46.01%
YoY- 25.72%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 307,296 339,220 352,492 396,096 204,833 215,858 151,715 11.94%
PBT 15,163 35,933 47,532 60,199 33,977 25,736 7,213 12.60%
Tax -4,261 -7,210 -8,654 -12,649 -5,888 -5,256 -4,458 -0.71%
NP 10,902 28,723 38,878 47,550 28,089 20,480 2,755 24.58%
-
NP to SH 14,289 26,355 33,769 42,523 24,116 21,470 5,814 15.45%
-
Tax Rate 28.10% 20.07% 18.21% 21.01% 17.33% 20.42% 61.81% -
Total Cost 296,394 310,497 313,614 348,546 176,744 195,378 148,960 11.62%
-
Net Worth 422,768 415,672 376,960 342,563 297,597 282,685 257,807 8.22%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Div 2,902 4,844 4,630 - - - - -
Div Payout % 20.31% 18.38% 13.71% - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 422,768 415,672 376,960 342,563 297,597 282,685 257,807 8.22%
NOSH 96,743 96,893 92,619 90,148 88,046 88,063 88,899 1.36%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.55% 8.47% 11.03% 12.00% 13.71% 9.49% 1.82% -
ROE 3.38% 6.34% 8.96% 12.41% 8.10% 7.60% 2.26% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 317.64 350.10 380.58 439.38 232.64 245.11 170.66 10.43%
EPS 14.77 27.20 36.46 47.17 27.39 24.38 6.54 13.90%
DPS 3.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 4.37 4.29 4.07 3.80 3.38 3.21 2.90 6.77%
Adjusted Per Share Value based on latest NOSH - 90,168
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 317.09 350.04 363.73 408.73 211.36 222.74 156.55 11.94%
EPS 14.74 27.20 34.85 43.88 24.88 22.15 6.00 15.44%
DPS 2.99 5.00 4.78 0.00 0.00 0.00 0.00 -
NAPS 4.3625 4.2893 3.8898 3.5349 3.0709 2.917 2.6603 8.22%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 30/09/09 30/09/08 28/09/07 -
Price 3.28 3.19 3.45 3.45 1.90 1.82 1.63 -
P/RPS 1.03 0.91 0.91 0.00 0.82 0.74 0.96 1.13%
P/EPS 22.21 11.73 9.46 0.00 6.94 7.47 24.92 -1.82%
EY 4.50 8.53 10.57 0.00 14.42 13.40 4.01 1.85%
DY 0.91 1.57 1.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.85 1.15 0.56 0.57 0.56 4.77%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/02/14 28/02/13 28/02/12 24/02/11 23/11/09 26/11/08 28/11/07 -
Price 3.27 3.18 3.77 3.45 2.07 1.50 1.80 -
P/RPS 1.03 0.91 0.99 0.00 0.89 0.61 1.05 -0.30%
P/EPS 22.14 11.69 10.34 0.00 7.56 6.15 27.52 -3.41%
EY 4.52 8.55 9.67 0.00 13.23 16.25 3.63 3.56%
DY 0.92 1.57 1.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.93 1.15 0.61 0.47 0.62 3.08%

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