[DELLOYD] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -28.16%
YoY- 53.19%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 466,119 510,319 321,804 290,245 215,464 189,977 284,502 8.21%
PBT 55,138 85,076 44,804 23,745 15,433 12,538 38,551 5.89%
Tax -11,043 -18,081 -12,100 -7,505 -4,400 -1,298 -6,385 9.15%
NP 44,095 66,995 32,704 16,240 11,033 11,240 32,166 5.17%
-
NP to SH 39,211 59,281 32,748 20,564 13,424 11,240 31,987 3.31%
-
Tax Rate 20.03% 21.25% 27.01% 31.61% 28.51% 10.35% 16.56% -
Total Cost 422,024 443,324 289,100 274,005 204,431 178,737 252,336 8.57%
-
Net Worth 394,509 359,058 319,275 287,095 268,302 255,068 250,611 7.52%
Dividend
31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 11,518 7,253 - - 5,330 4,443 8,886 4.23%
Div Payout % 29.38% 12.24% - - 39.71% 39.53% 27.78% -
Equity
31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 394,509 359,058 319,275 287,095 268,302 255,068 250,611 7.52%
NOSH 95,987 90,671 89,183 88,066 88,841 88,874 88,869 1.24%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 9.46% 13.13% 10.16% 5.60% 5.12% 5.92% 11.31% -
ROE 9.94% 16.51% 10.26% 7.16% 5.00% 4.41% 12.76% -
Per Share
31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 485.60 562.82 360.84 329.58 242.53 213.76 320.14 6.89%
EPS 40.85 65.38 36.72 23.35 15.24 12.65 36.00 2.04%
DPS 12.00 8.00 0.00 0.00 6.00 5.00 10.00 2.95%
NAPS 4.11 3.96 3.58 3.26 3.02 2.87 2.82 6.21%
Adjusted Per Share Value based on latest NOSH - 88,018
31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 480.98 526.59 332.06 299.50 222.33 196.03 293.57 8.21%
EPS 40.46 61.17 33.79 21.22 13.85 11.60 33.01 3.30%
DPS 11.89 7.48 0.00 0.00 5.50 4.59 9.17 4.24%
NAPS 4.0709 3.7051 3.2945 2.9625 2.7686 2.632 2.586 7.52%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/03/12 31/03/11 31/03/10 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.73 3.39 3.08 1.43 1.96 1.90 2.28 -
P/RPS 0.77 0.60 0.00 0.43 0.81 0.89 0.71 1.30%
P/EPS 9.13 5.19 0.00 6.12 12.97 15.02 6.33 6.03%
EY 10.95 19.29 0.00 16.33 7.71 6.66 15.79 -5.68%
DY 3.22 2.36 0.00 0.00 3.06 2.63 4.39 -4.83%
P/NAPS 0.91 0.86 1.03 0.44 0.65 0.66 0.81 1.87%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/05/12 30/05/11 27/05/10 26/02/09 28/02/08 27/02/07 28/02/06 -
Price 3.55 3.40 2.84 1.53 1.85 2.04 2.20 -
P/RPS 0.73 0.60 0.00 0.46 0.76 0.95 0.69 0.90%
P/EPS 8.69 5.20 0.00 6.55 12.24 16.13 6.11 5.79%
EY 11.51 19.23 0.00 15.26 8.17 6.20 16.36 -5.46%
DY 3.38 2.35 0.00 0.00 3.24 2.45 4.55 -4.64%
P/NAPS 0.86 0.86 0.95 0.47 0.61 0.71 0.78 1.57%

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