[DELLOYD] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 12.62%
YoY- 50.91%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 265,707 284,502 292,912 301,459 292,667 272,680 238,165 7.57%
PBT 34,901 38,461 42,067 45,434 40,573 35,633 30,330 9.81%
Tax -5,149 -6,493 -10,537 -11,732 -10,798 -9,679 -10,062 -36.04%
NP 29,752 31,968 31,530 33,702 29,775 25,954 20,268 29.19%
-
NP to SH 29,490 31,706 31,280 33,486 29,733 25,954 20,290 28.33%
-
Tax Rate 14.75% 16.88% 25.05% 25.82% 26.61% 27.16% 33.18% -
Total Cost 235,955 252,534 261,382 267,757 262,892 246,726 217,897 5.45%
-
Net Worth 255,777 177,747 241,861 242,540 231,941 224,774 217,622 11.38%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 8,887 8,887 8,884 8,884 8,884 8,884 - -
Div Payout % 30.14% 28.03% 28.40% 26.53% 29.88% 34.23% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 255,777 177,747 241,861 242,540 231,941 224,774 217,622 11.38%
NOSH 88,811 88,873 88,919 88,842 88,866 88,843 88,825 -0.01%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 11.20% 11.24% 10.76% 11.18% 10.17% 9.52% 8.51% -
ROE 11.53% 17.84% 12.93% 13.81% 12.82% 11.55% 9.32% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 299.18 320.12 329.41 339.32 329.33 306.92 268.13 7.58%
EPS 33.21 35.68 35.18 37.69 33.46 29.21 22.84 28.37%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 0.00 -
NAPS 2.88 2.00 2.72 2.73 2.61 2.53 2.45 11.39%
Adjusted Per Share Value based on latest NOSH - 88,842
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 274.18 293.57 302.25 311.07 302.00 281.37 245.76 7.57%
EPS 30.43 32.72 32.28 34.55 30.68 26.78 20.94 28.32%
DPS 9.17 9.17 9.17 9.17 9.17 9.17 0.00 -
NAPS 2.6393 1.8341 2.4957 2.5027 2.3934 2.3194 2.2456 11.38%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.18 2.28 2.26 2.30 2.38 2.96 3.04 -
P/RPS 0.73 0.71 0.69 0.68 0.72 0.96 1.13 -25.28%
P/EPS 6.57 6.39 6.42 6.10 7.11 10.13 13.31 -37.56%
EY 15.23 15.65 15.57 16.39 14.06 9.87 7.51 60.28%
DY 4.59 4.39 4.42 4.35 4.20 3.38 0.00 -
P/NAPS 0.76 1.14 0.83 0.84 0.91 1.17 1.24 -27.86%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 28/02/06 28/11/05 23/08/05 24/05/05 28/02/05 24/11/04 -
Price 2.11 2.20 2.29 2.35 2.30 2.48 3.06 -
P/RPS 0.71 0.69 0.70 0.69 0.70 0.81 1.14 -27.09%
P/EPS 6.35 6.17 6.51 6.23 6.87 8.49 13.40 -39.24%
EY 15.74 16.22 15.36 16.04 14.55 11.78 7.46 64.57%
DY 4.74 4.55 4.37 4.26 4.35 4.03 0.00 -
P/NAPS 0.73 1.10 0.84 0.86 0.88 0.98 1.25 -30.15%

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