[DELLOYD] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -23.68%
YoY- -78.38%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 351,178 282,695 265,497 176,827 229,815 301,459 213,651 8.26%
PBT 49,133 26,715 31,637 3,569 23,847 45,434 32,106 7.03%
Tax -9,511 -6,713 -7,215 304 -1,713 -11,732 -9,938 -0.69%
NP 39,622 20,002 24,422 3,873 22,134 33,702 22,168 9.72%
-
NP to SH 38,933 22,001 23,969 4,770 22,066 33,486 22,190 9.40%
-
Tax Rate 19.36% 25.13% 22.81% -8.52% 7.18% 25.82% 30.95% -
Total Cost 311,556 262,693 241,075 172,954 207,681 267,757 191,483 8.09%
-
Net Worth 333,310 293,973 277,588 257,356 259,679 242,540 217,872 7.03%
Dividend
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 5,334 4,427 8,887 8,884 - -
Div Payout % - - 22.25% 92.83% 40.28% 26.53% - -
Equity
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 333,310 293,973 277,588 257,356 259,679 242,540 217,872 7.03%
NOSH 90,083 88,016 88,123 88,743 88,931 88,842 88,565 0.27%
Ratio Analysis
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.28% 7.08% 9.20% 2.19% 9.63% 11.18% 10.38% -
ROE 11.68% 7.48% 8.63% 1.85% 8.50% 13.81% 10.18% -
Per Share
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 389.83 321.19 301.28 199.26 258.42 339.32 241.23 7.97%
EPS 43.22 25.00 27.20 5.38 24.81 37.69 25.05 9.11%
DPS 0.00 0.00 6.00 5.00 10.00 10.00 0.00 -
NAPS 3.70 3.34 3.15 2.90 2.92 2.73 2.46 6.74%
Adjusted Per Share Value based on latest NOSH - 88,743
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 362.37 291.71 273.96 182.46 237.14 311.07 220.46 8.26%
EPS 40.17 22.70 24.73 4.92 22.77 34.55 22.90 9.40%
DPS 0.00 0.00 5.50 4.57 9.17 9.17 0.00 -
NAPS 3.4394 3.0335 2.8644 2.6556 2.6796 2.5027 2.2482 7.03%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/09/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.08 1.74 1.94 1.91 2.20 2.30 3.26 -
P/RPS 0.79 0.54 0.64 0.96 0.85 0.68 1.35 -8.20%
P/EPS 7.13 6.96 7.13 35.53 8.87 6.10 13.01 -9.16%
EY 14.03 14.37 14.02 2.81 11.28 16.39 7.69 10.09%
DY 0.00 0.00 3.09 2.62 4.55 4.35 0.00 -
P/NAPS 0.83 0.52 0.62 0.66 0.75 0.84 1.33 -7.26%
Price Multiplier on Announcement Date
30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/11/10 27/08/09 27/08/08 27/08/07 23/08/06 23/08/05 24/08/04 -
Price 3.13 1.83 1.99 1.76 2.20 2.35 2.82 -
P/RPS 0.80 0.57 0.66 0.88 0.85 0.69 1.17 -5.89%
P/EPS 7.24 7.32 7.32 32.74 8.87 6.23 11.26 -6.81%
EY 13.81 13.66 13.67 3.05 11.28 16.04 8.88 7.31%
DY 0.00 0.00 3.02 2.84 4.55 4.26 0.00 -
P/NAPS 0.85 0.55 0.63 0.61 0.75 0.86 1.15 -4.71%

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