[DELLOYD] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 93.12%
YoY- -52.45%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 432,104 273,110 287,810 202,286 207,309 304,814 277,838 7.31%
PBT 65,671 45,302 34,314 9,617 18,777 44,712 36,133 10.02%
Tax -13,798 -7,850 -7,008 -5,944 -2,476 -12,744 -11,864 2.44%
NP 51,872 37,452 27,306 3,673 16,301 31,968 24,269 12.91%
-
NP to SH 46,388 32,154 28,626 7,752 16,301 31,400 24,269 10.91%
-
Tax Rate 21.01% 17.33% 20.42% 61.81% 13.19% 28.50% 32.83% -
Total Cost 380,232 235,658 260,504 198,613 191,008 272,846 253,569 6.69%
-
Net Worth 342,563 297,597 282,685 257,807 255,004 241,720 217,748 7.51%
Dividend
31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 342,563 297,597 282,685 257,807 255,004 241,720 217,748 7.51%
NOSH 90,148 88,046 88,063 88,899 88,851 88,867 88,876 0.22%
Ratio Analysis
31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.00% 13.71% 9.49% 1.82% 7.86% 10.49% 8.74% -
ROE 13.54% 10.80% 10.13% 3.01% 6.39% 12.99% 11.15% -
Per Share
31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 479.33 310.19 326.82 227.55 233.32 343.00 312.61 7.07%
EPS 51.46 36.52 32.51 8.72 18.35 35.33 27.31 10.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.80 3.38 3.21 2.90 2.87 2.72 2.45 7.26%
Adjusted Per Share Value based on latest NOSH - 88,948
31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 445.88 281.82 296.99 208.74 213.92 314.53 286.70 7.31%
EPS 47.87 33.18 29.54 8.00 16.82 32.40 25.04 10.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5349 3.0709 2.917 2.6603 2.6314 2.4943 2.2469 7.51%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/12/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.45 1.90 1.82 1.63 2.20 2.26 3.04 -
P/RPS 0.00 0.61 0.56 0.72 0.94 0.66 0.97 -
P/EPS 0.00 5.20 5.60 18.69 11.99 6.40 11.13 -
EY 0.00 19.22 17.86 5.35 8.34 15.63 8.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.56 0.57 0.56 0.77 0.83 1.24 -1.19%
Price Multiplier on Announcement Date
31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/02/11 23/11/09 26/11/08 28/11/07 23/11/06 28/11/05 24/11/04 -
Price 3.45 2.07 1.50 1.80 1.99 2.29 3.06 -
P/RPS 0.00 0.67 0.46 0.79 0.85 0.67 0.98 -
P/EPS 0.00 5.67 4.61 20.64 10.85 6.48 11.21 -
EY 0.00 17.64 21.67 4.84 9.22 15.43 8.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.61 0.47 0.62 0.69 0.84 1.25 -1.32%

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