[DELLOYD] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 24.18%
YoY- 402.49%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 472,217 351,178 282,695 265,497 176,827 229,815 301,459 7.43%
PBT 81,123 49,133 26,715 31,637 3,569 23,847 45,434 9.71%
Tax -15,428 -9,511 -6,713 -7,215 304 -1,713 -11,732 4.47%
NP 65,695 39,622 20,002 24,422 3,873 22,134 33,702 11.26%
-
NP to SH 55,594 38,933 22,001 23,969 4,770 22,066 33,486 8.44%
-
Tax Rate 19.02% 19.36% 25.13% 22.81% -8.52% 7.18% 25.82% -
Total Cost 406,522 311,556 262,693 241,075 172,954 207,681 267,757 6.90%
-
Net Worth 374,706 333,310 293,973 277,588 257,356 259,679 242,540 7.20%
Dividend
30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 18,652 - - 5,334 4,427 8,887 8,884 12.58%
Div Payout % 33.55% - - 22.25% 92.83% 40.28% 26.53% -
Equity
30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 374,706 333,310 293,973 277,588 257,356 259,679 242,540 7.20%
NOSH 92,292 90,083 88,016 88,123 88,743 88,931 88,842 0.61%
Ratio Analysis
30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 13.91% 11.28% 7.08% 9.20% 2.19% 9.63% 11.18% -
ROE 14.84% 11.68% 7.48% 8.63% 1.85% 8.50% 13.81% -
Per Share
30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 511.65 389.83 321.19 301.28 199.26 258.42 339.32 6.78%
EPS 60.24 43.22 25.00 27.20 5.38 24.81 37.69 7.78%
DPS 20.21 0.00 0.00 6.00 5.00 10.00 10.00 11.90%
NAPS 4.06 3.70 3.34 3.15 2.90 2.92 2.73 6.55%
Adjusted Per Share Value based on latest NOSH - 88,123
30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 487.27 362.37 291.71 273.96 182.46 237.14 311.07 7.43%
EPS 57.37 40.17 22.70 24.73 4.92 22.77 34.55 8.44%
DPS 19.25 0.00 0.00 5.50 4.57 9.17 9.17 12.58%
NAPS 3.8665 3.4394 3.0335 2.8644 2.6556 2.6796 2.5027 7.20%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/09/11 30/09/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.35 3.08 1.74 1.94 1.91 2.20 2.30 -
P/RPS 0.65 0.79 0.54 0.64 0.96 0.85 0.68 -0.71%
P/EPS 5.56 7.13 6.96 7.13 35.53 8.87 6.10 -1.47%
EY 17.98 14.03 14.37 14.02 2.81 11.28 16.39 1.49%
DY 6.03 0.00 0.00 3.09 2.62 4.55 4.35 5.35%
P/NAPS 0.83 0.83 0.52 0.62 0.66 0.75 0.84 -0.19%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/11/11 29/11/10 27/08/09 27/08/08 27/08/07 23/08/06 23/08/05 -
Price 3.45 3.13 1.83 1.99 1.76 2.20 2.35 -
P/RPS 0.67 0.80 0.57 0.66 0.88 0.85 0.69 -0.46%
P/EPS 5.73 7.24 7.32 7.32 32.74 8.87 6.23 -1.32%
EY 17.46 13.81 13.66 13.67 3.05 11.28 16.04 1.36%
DY 5.86 0.00 0.00 3.02 2.84 4.55 4.26 5.23%
P/NAPS 0.85 0.85 0.55 0.63 0.61 0.75 0.86 -0.18%

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