[DELLOYD] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -77.33%
YoY- -26.91%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 466,119 352,492 231,540 122,123 510,319 396,096 269,642 43.98%
PBT 55,138 47,532 34,745 20,046 85,076 60,199 38,698 26.59%
Tax -11,043 -8,654 -6,614 -4,827 -18,081 -12,649 -9,267 12.38%
NP 44,095 38,878 28,131 15,219 66,995 47,550 29,431 30.90%
-
NP to SH 39,211 33,769 25,437 13,439 59,281 42,523 29,124 21.90%
-
Tax Rate 20.03% 18.21% 19.04% 24.08% 21.25% 21.01% 23.95% -
Total Cost 422,024 313,614 203,409 106,904 443,324 348,546 240,211 45.55%
-
Net Worth 394,509 376,960 374,725 383,021 359,058 342,563 333,308 11.88%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 11,518 4,630 4,614 9,504 7,253 - - -
Div Payout % 29.38% 13.71% 18.14% 70.72% 12.24% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 394,509 376,960 374,725 383,021 359,058 342,563 333,308 11.88%
NOSH 95,987 92,619 92,296 95,042 90,671 90,148 90,083 4.31%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.46% 11.03% 12.15% 12.46% 13.13% 12.00% 10.91% -
ROE 9.94% 8.96% 6.79% 3.51% 16.51% 12.41% 8.74% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 485.60 380.58 250.86 128.49 562.82 439.38 299.32 38.02%
EPS 40.85 36.46 27.56 14.14 65.38 47.17 32.33 16.85%
DPS 12.00 5.00 5.00 10.00 8.00 0.00 0.00 -
NAPS 4.11 4.07 4.06 4.03 3.96 3.80 3.70 7.25%
Adjusted Per Share Value based on latest NOSH - 95,042
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 480.98 363.73 238.92 126.02 526.59 408.73 278.24 43.98%
EPS 40.46 34.85 26.25 13.87 61.17 43.88 30.05 21.91%
DPS 11.89 4.78 4.76 9.81 7.48 0.00 0.00 -
NAPS 4.0709 3.8898 3.8667 3.9523 3.7051 3.5349 3.4394 11.88%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.73 3.45 3.35 3.78 3.39 3.45 3.08 -
P/RPS 0.77 0.91 1.34 2.94 0.60 0.00 0.00 -
P/EPS 9.13 9.46 12.16 26.73 5.19 0.00 0.00 -
EY 10.95 10.57 8.23 3.74 19.29 0.00 0.00 -
DY 3.22 1.45 1.49 2.65 2.36 0.00 0.00 -
P/NAPS 0.91 0.85 0.83 0.94 0.86 1.15 1.03 -7.91%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 23/11/11 23/08/11 30/05/11 24/02/11 29/11/10 -
Price 3.55 3.77 3.45 3.58 3.40 3.45 3.13 -
P/RPS 0.73 0.99 1.38 2.79 0.60 0.00 0.00 -
P/EPS 8.69 10.34 12.52 25.32 5.20 0.00 0.00 -
EY 11.51 9.67 7.99 3.95 19.23 0.00 0.00 -
DY 3.38 1.33 1.45 2.79 2.35 0.00 0.00 -
P/NAPS 0.86 0.93 0.85 0.89 0.86 1.15 1.04 -11.88%

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