[DELLOYD] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 99.89%
YoY- 871.81%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 114,223 80,451 74,389 63,749 34,495 55,891 64,301 9.63%
PBT 24,877 11,201 -1,991 8,220 -1,545 4,927 8,533 18.67%
Tax -5,432 -3,025 -2,249 58 559 3,263 -781 36.39%
NP 19,445 8,176 -4,240 8,278 -986 8,190 7,752 15.85%
-
NP to SH 16,758 8,187 -906 7,610 -986 8,156 7,730 13.18%
-
Tax Rate 21.84% 27.01% - -0.71% - -66.23% 9.15% -
Total Cost 94,778 72,275 78,629 55,471 35,481 47,701 56,549 8.61%
-
Net Worth 359,100 319,275 286,941 266,705 253,272 177,747 224,774 7.78%
Dividend
31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,534 - - 5,334 4,427 8,887 8,884 -10.20%
Div Payout % 27.06% - - 70.09% 0.00% 108.97% 114.93% -
Equity
31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 359,100 319,275 286,941 266,705 253,272 177,747 224,774 7.78%
NOSH 90,681 89,183 88,018 88,901 88,556 88,873 88,843 0.32%
Ratio Analysis
31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 17.02% 10.16% -5.70% 12.99% -2.86% 14.65% 12.06% -
ROE 4.67% 2.56% -0.32% 2.85% -0.39% 4.59% 3.44% -
Per Share
31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 125.96 90.21 84.51 71.71 38.95 62.89 72.38 9.27%
EPS 18.48 9.18 -1.03 8.64 -1.11 9.18 8.72 12.77%
DPS 5.00 0.00 0.00 6.00 5.00 10.00 10.00 -10.49%
NAPS 3.96 3.58 3.26 3.00 2.86 2.00 2.53 7.43%
Adjusted Per Share Value based on latest NOSH - 88,901
31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 117.86 83.02 76.76 65.78 35.59 57.67 66.35 9.62%
EPS 17.29 8.45 -0.93 7.85 -1.02 8.42 7.98 13.17%
DPS 4.68 0.00 0.00 5.50 4.57 9.17 9.17 -10.20%
NAPS 3.7055 3.2945 2.9609 2.7521 2.6135 1.8341 2.3194 7.78%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/03/11 31/03/10 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.39 3.08 1.43 1.96 1.90 2.28 2.96 -
P/RPS 2.69 0.00 1.69 2.73 4.88 3.63 4.09 -6.48%
P/EPS 18.34 0.00 -138.93 22.90 -170.65 24.84 34.02 -9.41%
EY 5.45 0.00 -0.72 4.37 -0.59 4.03 2.94 10.38%
DY 1.47 0.00 0.00 3.06 2.63 4.39 3.38 -12.47%
P/NAPS 0.86 1.03 0.44 0.65 0.66 1.14 1.17 -4.80%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/05/11 27/05/10 26/02/09 28/02/08 27/02/07 28/02/06 28/02/05 -
Price 3.40 2.84 1.53 1.85 2.04 2.20 2.48 -
P/RPS 2.70 0.00 1.81 2.58 5.24 3.50 3.43 -3.75%
P/EPS 18.40 0.00 -148.64 21.61 -183.22 23.97 28.50 -6.76%
EY 5.44 0.00 -0.67 4.63 -0.55 4.17 3.51 7.26%
DY 1.47 0.00 0.00 3.24 2.45 4.55 4.03 -14.90%
P/NAPS 0.86 0.95 0.47 0.62 0.71 1.10 0.98 -2.06%

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