[DELLOYD] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 1.36%
YoY- 22.16%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 290,246 215,464 189,977 284,502 272,680 190,947 227,758 4.11%
PBT 23,745 15,433 12,538 38,461 35,633 42,600 49,758 -11.59%
Tax -7,505 -2,792 -1,298 -6,493 -9,679 -12,865 -13,722 -9.55%
NP 16,240 12,641 11,240 31,968 25,954 29,735 36,036 -12.42%
-
NP to SH 20,564 13,424 11,240 31,706 25,954 29,735 36,036 -8.91%
-
Tax Rate 31.61% 18.09% 10.35% 16.88% 27.16% 30.20% 27.58% -
Total Cost 274,006 202,823 178,737 252,534 246,726 161,212 191,722 6.12%
-
Net Worth 286,941 266,705 253,272 177,747 224,774 178,249 159,536 10.26%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 5,334 4,427 8,887 8,884 - - -
Div Payout % - 39.74% 39.39% 28.03% 34.23% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 286,941 266,705 253,272 177,747 224,774 178,249 159,536 10.26%
NOSH 88,018 88,901 88,556 88,873 88,843 89,124 79,768 1.65%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.60% 5.87% 5.92% 11.24% 9.52% 15.57% 15.82% -
ROE 7.17% 5.03% 4.44% 17.84% 11.55% 16.68% 22.59% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 329.75 242.36 214.53 320.12 306.92 214.25 285.52 2.42%
EPS 23.36 15.10 12.69 35.68 29.21 33.36 45.18 -10.40%
DPS 0.00 6.00 5.00 10.00 10.00 0.00 0.00 -
NAPS 3.26 3.00 2.86 2.00 2.53 2.00 2.00 8.47%
Adjusted Per Share Value based on latest NOSH - 88,873
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 299.50 222.33 196.03 293.57 281.37 197.04 235.02 4.11%
EPS 21.22 13.85 11.60 32.72 26.78 30.68 37.18 -8.91%
DPS 0.00 5.50 4.57 9.17 9.17 0.00 0.00 -
NAPS 2.9609 2.7521 2.6135 1.8341 2.3194 1.8393 1.6462 10.26%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.43 1.96 1.90 2.28 2.96 2.95 2.56 -
P/RPS 0.43 0.81 0.89 0.71 0.96 1.38 0.90 -11.57%
P/EPS 6.12 12.98 14.97 6.39 10.13 8.84 5.67 1.27%
EY 16.34 7.70 6.68 15.65 9.87 11.31 17.65 -1.27%
DY 0.00 3.06 2.63 4.39 3.38 0.00 0.00 -
P/NAPS 0.44 0.65 0.66 1.14 1.17 1.48 1.28 -16.28%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 27/02/07 28/02/06 28/02/05 27/02/04 26/02/03 -
Price 1.53 1.85 2.04 2.20 2.48 3.48 2.46 -
P/RPS 0.46 0.76 0.95 0.69 0.81 1.62 0.86 -9.89%
P/EPS 6.55 12.25 16.07 6.17 8.49 10.43 5.45 3.10%
EY 15.27 8.16 6.22 16.22 11.78 9.59 18.36 -3.02%
DY 0.00 3.24 2.45 4.55 4.03 0.00 0.00 -
P/NAPS 0.47 0.62 0.71 1.10 0.98 1.74 1.23 -14.80%

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