[DELLOYD] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 58.4%
YoY- 20.77%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 122,123 510,319 396,096 269,642 170,536 80,451 286,271 -43.41%
PBT 20,046 85,076 60,199 38,698 25,219 11,201 44,217 -41.07%
Tax -4,827 -18,081 -12,649 -9,267 -6,422 -3,025 -5,740 -10.93%
NP 15,219 66,995 47,550 29,431 18,797 8,176 38,477 -46.20%
-
NP to SH 13,439 59,281 42,523 29,124 18,386 8,187 33,824 -46.04%
-
Tax Rate 24.08% 21.25% 21.01% 23.95% 25.46% 27.01% 12.98% -
Total Cost 106,904 443,324 348,546 240,211 151,739 72,275 247,794 -42.99%
-
Net Worth 383,021 359,058 342,563 333,308 333,382 319,275 303,858 16.73%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 9,504 7,253 - - - - - -
Div Payout % 70.72% 12.24% - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 383,021 359,058 342,563 333,308 333,382 319,275 303,858 16.73%
NOSH 95,042 90,671 90,148 90,083 90,839 89,183 87,820 5.42%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.46% 13.13% 12.00% 10.91% 11.02% 10.16% 13.44% -
ROE 3.51% 16.51% 12.41% 8.74% 5.51% 2.56% 11.13% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 128.49 562.82 439.38 299.32 187.73 90.21 325.97 -46.33%
EPS 14.14 65.38 47.17 32.33 20.24 9.18 38.52 -48.82%
DPS 10.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.03 3.96 3.80 3.70 3.67 3.58 3.46 10.73%
Adjusted Per Share Value based on latest NOSH - 90,083
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 126.02 526.59 408.73 278.24 175.97 83.02 295.40 -43.41%
EPS 13.87 61.17 43.88 30.05 18.97 8.45 34.90 -46.03%
DPS 9.81 7.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9523 3.7051 3.5349 3.4394 3.4401 3.2945 3.1355 16.73%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.78 3.39 3.45 3.08 2.76 3.08 2.50 -
P/RPS 2.94 0.60 0.00 0.00 0.00 0.00 0.77 144.88%
P/EPS 26.73 5.19 0.00 0.00 0.00 0.00 6.49 157.60%
EY 3.74 19.29 0.00 0.00 0.00 0.00 15.41 -61.19%
DY 2.65 2.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.86 1.15 1.03 0.92 1.03 0.72 19.51%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 30/05/11 24/02/11 29/11/10 25/08/10 27/05/10 25/02/10 -
Price 3.58 3.40 3.45 3.13 3.03 2.84 2.89 -
P/RPS 2.79 0.60 0.00 0.00 0.00 0.00 0.89 114.64%
P/EPS 25.32 5.20 0.00 0.00 0.00 0.00 7.50 125.54%
EY 3.95 19.23 0.00 0.00 0.00 0.00 13.33 -55.65%
DY 2.79 2.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.86 1.15 1.04 1.01 0.95 0.84 3.94%

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