[DELLOYD] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 1.19%
YoY- 274.15%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 63,749 34,495 55,891 64,301 29,786 50,020 52,597 3.25%
PBT 8,220 -1,545 4,927 8,533 3,230 7,129 9,960 -3.14%
Tax 58 559 3,263 -781 -1,164 -1,066 -1,604 -
NP 8,278 -986 8,190 7,752 2,066 6,063 8,356 -0.15%
-
NP to SH 7,610 -986 8,156 7,730 2,066 6,063 8,356 -1.54%
-
Tax Rate -0.71% - -66.23% 9.15% 36.04% 14.95% 16.10% -
Total Cost 55,471 35,481 47,701 56,549 27,720 43,957 44,241 3.84%
-
Net Worth 266,705 253,272 177,747 224,774 178,249 159,536 152,599 9.74%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 5,334 4,427 8,887 8,884 - - - -
Div Payout % 70.09% 0.00% 108.97% 114.93% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 266,705 253,272 177,747 224,774 178,249 159,536 152,599 9.74%
NOSH 88,901 88,556 88,873 88,843 89,124 79,768 67,224 4.76%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.99% -2.86% 14.65% 12.06% 6.94% 12.12% 15.89% -
ROE 2.85% -0.39% 4.59% 3.44% 1.16% 3.80% 5.48% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 71.71 38.95 62.89 72.38 33.42 62.71 78.24 -1.44%
EPS 8.64 -1.11 9.18 8.72 2.33 8.00 12.43 -5.87%
DPS 6.00 5.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 3.00 2.86 2.00 2.53 2.00 2.00 2.27 4.75%
Adjusted Per Share Value based on latest NOSH - 88,843
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 65.78 35.59 57.67 66.35 30.74 51.61 54.27 3.25%
EPS 7.85 -1.02 8.42 7.98 2.13 6.26 8.62 -1.54%
DPS 5.50 4.57 9.17 9.17 0.00 0.00 0.00 -
NAPS 2.7521 2.6135 1.8341 2.3194 1.8393 1.6462 1.5746 9.74%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.96 1.90 2.28 2.96 2.95 2.56 2.44 -
P/RPS 2.73 4.88 3.63 4.09 8.83 4.08 3.12 -2.19%
P/EPS 22.90 -170.65 24.84 34.02 127.26 33.68 19.63 2.60%
EY 4.37 -0.59 4.03 2.94 0.79 2.97 5.09 -2.50%
DY 3.06 2.63 4.39 3.38 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 1.14 1.17 1.48 1.28 1.07 -7.96%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 28/02/06 28/02/05 27/02/04 26/02/03 11/04/02 -
Price 1.85 2.04 2.20 2.48 3.48 2.46 3.84 -
P/RPS 2.58 5.24 3.50 3.43 10.41 3.92 4.91 -10.16%
P/EPS 21.61 -183.22 23.97 28.50 150.12 32.37 30.89 -5.77%
EY 4.63 -0.55 4.17 3.51 0.67 3.09 3.24 6.12%
DY 3.24 2.45 4.55 4.03 0.00 0.00 0.00 -
P/NAPS 0.62 0.71 1.10 0.98 1.74 1.23 1.69 -15.38%

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