[DELLOYD] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -15.5%
YoY- 20.8%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 CAGR
Revenue 104,286 85,454 113,627 114,223 80,451 74,389 63,749 8.19%
PBT 20,347 7,633 7,606 24,877 11,201 -1,991 8,220 15.60%
Tax -3,047 -1,719 -2,389 -5,432 -3,025 -2,249 58 -
NP 17,300 5,914 5,217 19,445 8,176 -4,240 8,278 12.51%
-
NP to SH 13,055 6,574 5,442 16,758 8,187 -906 7,610 9.01%
-
Tax Rate 14.98% 22.52% 31.41% 21.84% 27.01% - -0.71% -
Total Cost 86,986 79,540 108,410 94,778 72,275 78,629 55,471 7.46%
-
Net Worth 434,199 387,480 394,473 359,100 319,275 286,941 266,705 8.10%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 CAGR
Div 4,835 4,843 6,718 4,534 - - 5,334 -1.55%
Div Payout % 37.04% 73.68% 123.46% 27.06% - - 70.09% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 CAGR
Net Worth 434,199 387,480 394,473 359,100 319,275 286,941 266,705 8.10%
NOSH 96,703 96,870 95,978 90,681 89,183 88,018 88,901 1.35%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 CAGR
NP Margin 16.59% 6.92% 4.59% 17.02% 10.16% -5.70% 12.99% -
ROE 3.01% 1.70% 1.38% 4.67% 2.56% -0.32% 2.85% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 CAGR
RPS 107.84 88.21 118.39 125.96 90.21 84.51 71.71 6.74%
EPS 13.50 6.78 5.67 18.48 9.18 -1.03 8.64 7.39%
DPS 5.00 5.00 7.00 5.00 0.00 0.00 6.00 -2.87%
NAPS 4.49 4.00 4.11 3.96 3.58 3.26 3.00 6.66%
Adjusted Per Share Value based on latest NOSH - 96,870
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 CAGR
RPS 107.61 88.18 117.25 117.86 83.02 76.76 65.78 8.19%
EPS 13.47 6.78 5.62 17.29 8.45 -0.93 7.85 9.02%
DPS 4.99 5.00 6.93 4.68 0.00 0.00 5.50 -1.54%
NAPS 4.4804 3.9984 4.0705 3.7055 3.2945 2.9609 2.7521 8.10%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/12/08 31/12/07 -
Price 3.33 3.16 3.73 3.39 3.08 1.43 1.96 -
P/RPS 3.09 3.58 3.15 2.69 0.00 1.69 2.73 2.00%
P/EPS 24.67 46.56 65.78 18.34 0.00 -138.93 22.90 1.19%
EY 4.05 2.15 1.52 5.45 0.00 -0.72 4.37 -1.20%
DY 1.50 1.58 1.88 1.47 0.00 0.00 3.06 -10.77%
P/NAPS 0.74 0.79 0.91 0.86 1.03 0.44 0.65 2.09%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/12/08 31/12/07 CAGR
Date 29/05/14 29/05/13 29/05/12 30/05/11 27/05/10 26/02/09 28/02/08 -
Price 4.54 3.24 3.55 3.40 2.84 1.53 1.85 -
P/RPS 4.21 3.67 3.00 2.70 0.00 1.81 2.58 8.14%
P/EPS 33.63 47.74 62.61 18.40 0.00 -148.64 21.61 7.33%
EY 2.97 2.09 1.60 5.44 0.00 -0.67 4.63 -6.85%
DY 1.10 1.54 1.97 1.47 0.00 0.00 3.24 -15.86%
P/NAPS 1.01 0.81 0.86 0.86 0.95 0.47 0.62 8.11%

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