[DELLOYD] YoY TTM Result on 31-Mar-2010 [#4]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 12.26%
YoY- 104.32%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 CAGR
Revenue 424,674 466,119 429,868 300,767 290,246 215,464 189,977 13.73%
PBT 43,566 55,138 73,875 49,349 23,745 15,433 12,538 22.04%
Tax -8,929 -11,043 -15,056 -6,943 -7,505 -2,792 -1,298 36.13%
NP 34,637 44,095 58,819 42,406 16,240 12,641 11,240 19.72%
-
NP to SH 32,929 39,211 51,094 37,973 20,564 13,424 11,240 18.75%
-
Tax Rate 20.50% 20.03% 20.38% 14.07% 31.61% 18.09% 10.35% -
Total Cost 390,037 422,024 371,049 258,361 274,006 202,823 178,737 13.29%
-
Net Worth 387,480 394,473 359,100 319,275 286,941 266,705 253,272 7.03%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 CAGR
Div 16,472 20,837 4,534 - - 5,334 4,427 23.38%
Div Payout % 50.02% 53.14% 8.87% - - 39.74% 39.39% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 387,480 394,473 359,100 319,275 286,941 266,705 253,272 7.03%
NOSH 96,870 95,978 90,681 89,183 88,018 88,901 88,556 1.44%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.16% 9.46% 13.68% 14.10% 5.60% 5.87% 5.92% -
ROE 8.50% 9.94% 14.23% 11.89% 7.17% 5.03% 4.44% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 CAGR
RPS 438.39 485.65 474.04 337.25 329.75 242.36 214.53 12.10%
EPS 33.99 40.85 56.34 42.58 23.36 15.10 12.69 17.06%
DPS 17.00 21.71 5.00 0.00 0.00 6.00 5.00 21.62%
NAPS 4.00 4.11 3.96 3.58 3.26 3.00 2.86 5.51%
Adjusted Per Share Value based on latest NOSH - 89,183
31/03/13 31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 CAGR
RPS 438.21 480.98 443.57 310.36 299.50 222.33 196.03 13.73%
EPS 33.98 40.46 52.72 39.18 21.22 13.85 11.60 18.75%
DPS 17.00 21.50 4.68 0.00 0.00 5.50 4.57 23.38%
NAPS 3.9984 4.0705 3.7055 3.2945 2.9609 2.7521 2.6135 7.03%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/12/08 31/12/07 29/12/06 -
Price 3.16 3.73 3.39 3.08 1.43 1.96 1.90 -
P/RPS 0.72 0.77 0.72 0.91 0.43 0.81 0.89 -3.33%
P/EPS 9.30 9.13 6.02 7.23 6.12 12.98 14.97 -7.33%
EY 10.76 10.95 16.62 13.82 16.34 7.70 6.68 7.92%
DY 5.38 5.82 1.47 0.00 0.00 3.06 2.63 12.12%
P/NAPS 0.79 0.91 0.86 0.86 0.44 0.65 0.66 2.91%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 CAGR
Date 29/05/13 29/05/12 30/05/11 27/05/10 26/02/09 28/02/08 27/02/07 -
Price 3.24 3.55 3.40 2.84 1.53 1.85 2.04 -
P/RPS 0.74 0.73 0.72 0.84 0.46 0.76 0.95 -3.91%
P/EPS 9.53 8.69 6.03 6.67 6.55 12.25 16.07 -8.01%
EY 10.49 11.51 16.57 14.99 15.27 8.16 6.22 8.71%
DY 5.25 6.12 1.47 0.00 0.00 3.24 2.45 12.96%
P/NAPS 0.81 0.86 0.86 0.79 0.47 0.62 0.71 2.12%

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