[DELLOYD] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -9.62%
YoY- -3.71%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 455,043 461,906 321,428 286,609 240,864 177,059 265,707 8.98%
PBT 48,168 79,903 48,085 20,861 24,311 5,698 34,901 5.28%
Tax -9,117 -16,486 -7,661 -7,215 -5,267 552 -5,149 9.56%
NP 39,051 63,417 40,424 13,646 19,044 6,250 29,752 4.44%
-
NP to SH 35,018 54,334 38,323 18,585 19,302 6,250 29,490 2.78%
-
Tax Rate 18.93% 20.63% 15.93% 34.59% 21.67% -9.69% 14.75% -
Total Cost 415,992 398,489 281,004 272,963 221,820 170,809 235,955 9.48%
-
Net Worth 408,025 383,021 333,306 288,919 271,172 257,066 255,777 7.75%
Dividend
30/06/12 30/06/11 30/06/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 11,333 14,038 - - 5,334 4,427 8,887 3.96%
Div Payout % 32.36% 25.84% - - 27.64% 70.85% 30.14% -
Equity
30/06/12 30/06/11 30/06/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 408,025 383,021 333,306 288,919 271,172 257,066 255,777 7.75%
NOSH 96,918 95,042 90,819 88,085 88,043 89,259 88,811 1.40%
Ratio Analysis
30/06/12 30/06/11 30/06/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.58% 13.73% 12.58% 4.76% 7.91% 3.53% 11.20% -
ROE 8.58% 14.19% 11.50% 6.43% 7.12% 2.43% 11.53% -
Per Share
30/06/12 30/06/11 30/06/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 469.51 486.00 353.92 325.38 273.57 198.36 299.18 7.47%
EPS 36.13 57.17 42.20 21.10 21.92 7.00 33.21 1.35%
DPS 11.69 14.77 0.00 0.00 6.00 5.00 10.00 2.52%
NAPS 4.21 4.03 3.67 3.28 3.08 2.88 2.88 6.25%
Adjusted Per Share Value based on latest NOSH - 88,085
30/06/12 30/06/11 30/06/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 469.55 476.63 331.68 295.75 248.54 182.70 274.18 8.98%
EPS 36.13 56.07 39.54 19.18 19.92 6.45 30.43 2.78%
DPS 11.69 14.49 0.00 0.00 5.50 4.57 9.17 3.95%
NAPS 4.2104 3.9523 3.4393 2.9813 2.7982 2.6526 2.6393 7.75%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/06/12 30/06/11 30/06/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.50 3.78 2.76 1.45 1.90 2.00 2.18 -
P/RPS 0.75 0.78 0.78 0.45 0.69 1.01 0.73 0.43%
P/EPS 9.69 6.61 6.54 6.87 8.67 28.56 6.57 6.40%
EY 10.32 15.12 15.29 14.55 11.54 3.50 15.23 -6.03%
DY 3.34 3.91 0.00 0.00 3.16 2.50 4.59 -4.95%
P/NAPS 0.83 0.94 0.75 0.44 0.62 0.69 0.76 1.41%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/08/12 23/08/11 25/08/10 27/05/09 27/05/08 29/05/07 23/05/06 -
Price 3.55 3.58 3.03 1.70 1.92 1.89 2.11 -
P/RPS 0.76 0.74 0.86 0.52 0.70 0.95 0.71 1.09%
P/EPS 9.83 6.26 7.18 8.06 8.76 26.99 6.35 7.23%
EY 10.18 15.97 13.93 12.41 11.42 3.70 15.74 -6.72%
DY 3.29 4.13 0.00 0.00 3.13 2.65 4.74 -5.67%
P/NAPS 0.84 0.89 0.83 0.52 0.62 0.66 0.73 2.26%

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