[DELLOYD] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -3.85%
YoY- -48.08%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 273,110 287,810 202,286 207,309 304,814 277,838 214,881 4.07%
PBT 45,302 34,314 9,617 18,777 44,712 36,133 52,493 -2.42%
Tax -7,850 -7,008 -5,944 -2,476 -12,744 -11,864 -15,601 -10.80%
NP 37,452 27,306 3,673 16,301 31,968 24,269 36,892 0.25%
-
NP to SH 32,154 28,626 7,752 16,301 31,400 24,269 36,892 -2.26%
-
Tax Rate 17.33% 20.42% 61.81% 13.19% 28.50% 32.83% 29.72% -
Total Cost 235,658 260,504 198,613 191,008 272,846 253,569 177,989 4.78%
-
Net Worth 297,597 282,685 257,807 255,004 241,720 217,748 209,023 6.05%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 297,597 282,685 257,807 255,004 241,720 217,748 209,023 6.05%
NOSH 88,046 88,063 88,899 88,851 88,867 88,876 88,569 -0.09%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 13.71% 9.49% 1.82% 7.86% 10.49% 8.74% 17.17% -
ROE 10.80% 10.13% 3.01% 6.39% 12.99% 11.15% 17.65% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 310.19 326.82 227.55 233.32 343.00 312.61 242.61 4.17%
EPS 36.52 32.51 8.72 18.35 35.33 27.31 41.65 -2.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.38 3.21 2.90 2.87 2.72 2.45 2.36 6.16%
Adjusted Per Share Value based on latest NOSH - 88,838
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 281.82 296.99 208.74 213.92 314.53 286.70 221.73 4.07%
EPS 33.18 29.54 8.00 16.82 32.40 25.04 38.07 -2.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0709 2.917 2.6603 2.6314 2.4943 2.2469 2.1569 6.05%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.90 1.82 1.63 2.20 2.26 3.04 3.06 -
P/RPS 0.61 0.56 0.72 0.94 0.66 0.97 1.26 -11.37%
P/EPS 5.20 5.60 18.69 11.99 6.40 11.13 7.35 -5.59%
EY 19.22 17.86 5.35 8.34 15.63 8.98 13.61 5.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.56 0.77 0.83 1.24 1.30 -13.08%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 26/11/08 28/11/07 23/11/06 28/11/05 24/11/04 21/11/03 -
Price 2.07 1.50 1.80 1.99 2.29 3.06 3.00 -
P/RPS 0.67 0.46 0.79 0.85 0.67 0.98 1.24 -9.74%
P/EPS 5.67 4.61 20.64 10.85 6.48 11.21 7.20 -3.89%
EY 17.64 21.67 4.84 9.22 15.43 8.92 13.88 4.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.47 0.62 0.69 0.84 1.25 1.27 -11.49%

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