[DELLOYD] QoQ Cumulative Quarter 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- -79.87%
YoY- -32.34%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 286,271 204,833 135,477 66,053 290,245 215,858 143,028 58.61%
PBT 44,217 33,977 21,546 6,264 23,745 25,736 18,576 77.99%
Tax -5,740 -5,888 -4,893 -2,214 -7,505 -5,256 -5,685 0.64%
NP 38,477 28,089 16,653 4,050 16,240 20,480 12,891 106.89%
-
NP to SH 33,824 24,116 13,989 4,140 20,564 21,470 12,552 93.29%
-
Tax Rate 12.98% 17.33% 22.71% 35.34% 31.61% 20.42% 30.60% -
Total Cost 247,794 176,744 118,824 62,003 274,005 195,378 130,137 53.44%
-
Net Worth 303,858 297,597 294,041 288,919 287,095 282,685 277,465 6.22%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 303,858 297,597 294,041 288,919 287,095 282,685 277,465 6.22%
NOSH 87,820 88,046 88,036 88,085 88,066 88,063 88,084 -0.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.44% 13.71% 12.29% 6.13% 5.60% 9.49% 9.01% -
ROE 11.13% 8.10% 4.76% 1.43% 7.16% 7.60% 4.52% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 325.97 232.64 153.89 74.99 329.58 245.11 162.38 58.93%
EPS 38.52 27.39 15.89 4.70 23.35 24.38 14.25 93.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.46 3.38 3.34 3.28 3.26 3.21 3.15 6.43%
Adjusted Per Share Value based on latest NOSH - 88,085
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 295.40 211.36 139.80 68.16 299.50 222.74 147.59 58.61%
EPS 34.90 24.88 14.44 4.27 21.22 22.15 12.95 93.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1355 3.0709 3.0342 2.9813 2.9625 2.917 2.8631 6.22%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.50 1.90 1.74 1.45 1.43 1.82 1.94 -
P/RPS 0.77 0.82 1.13 1.93 0.43 0.74 1.19 -25.13%
P/EPS 6.49 6.94 10.95 30.85 6.12 7.47 13.61 -38.88%
EY 15.41 14.42 9.13 3.24 16.33 13.40 7.35 63.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.56 0.52 0.44 0.44 0.57 0.62 10.45%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 27/08/09 27/05/09 26/02/09 26/11/08 27/08/08 -
Price 2.89 2.07 1.83 1.70 1.53 1.50 1.99 -
P/RPS 0.89 0.89 1.19 2.27 0.46 0.61 1.23 -19.35%
P/EPS 7.50 7.56 11.52 36.17 6.55 6.15 13.96 -33.83%
EY 13.33 13.23 8.68 2.76 15.26 16.25 7.16 51.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.61 0.55 0.52 0.47 0.47 0.63 21.07%

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