[DELLOYD] YoY TTM Result on 30-Jun-2007 [#2]

	30/09/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	351,178	282,695	265,497	176,827	229,815	301,459	213,651	8.26%
YoY %	24.23%	6.48%	50.15%	-23.06%	-23.77%	41.10%	-	-
Horiz. %	164.37%	132.32%	124.27%	82.76%	107.57%	141.10%	100.00%	-
PBT	49,133	26,715	31,637	3,569	23,847	45,434	32,106	7.03%
YoY %	83.92%	-15.56%	786.44%	-85.03%	-47.51%	41.51%	-	-
Horiz. %	153.03%	83.21%	98.54%	11.12%	74.28%	141.51%	100.00%	-
Tax	-9,511	-6,713	-7,215	304	-1,713	-11,732	-9,938	-0.69%
YoY %	-41.68%	6.96%	-2,473.36%	117.75%	85.40%	-18.05%	-	-
Horiz. %	95.70%	67.55%	72.60%	-3.06%	17.24%	118.05%	100.00%	-
NP	39,622	20,002	24,422	3,873	22,134	33,702	22,168	9.72%
YoY %	98.09%	-18.10%	530.57%	-82.50%	-34.32%	52.03%	-	-
Horiz. %	178.74%	90.23%	110.17%	17.47%	99.85%	152.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,933	22,001	23,969	4,770	22,066	33,486	22,190	9.40%
YoY %	76.96%	-8.21%	402.49%	-78.38%	-34.10%	50.91%	-	-
Horiz. %	175.45%	99.15%	108.02%	21.50%	99.44%	150.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.36%	25.13%	22.81%	-8.52%	7.18%	25.82%	30.95%	-
YoY %	-22.96%	10.17%	367.72%	-218.66%	-72.19%	-16.58%	-	-
Horiz. %	62.55%	81.20%	73.70%	-27.53%	23.20%	83.42%	100.00%	-
Total Cost	311,556	262,693	241,075	172,954	207,681	267,757	191,483	8.09%
YoY %	18.60%	8.97%	39.39%	-16.72%	-22.44%	39.83%	-	-
Horiz. %	162.71%	137.19%	125.90%	90.32%	108.46%	139.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	333,310	293,973	277,588	257,356	259,679	242,540	217,872	7.03%
YoY %	13.38%	5.90%	7.86%	-0.89%	7.07%	11.32%	-	-
Horiz. %	152.98%	134.93%	127.41%	118.12%	119.19%	111.32%	100.00%	-

	30/09/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	5,334	4,427	8,887	8,884	-	-
YoY %	-	-	20.49%	-50.19%	0.03%	0.00%	-	-
Horiz. %	-	-	60.04%	49.83%	100.03%	100.00%	-	-
Div Payout %	-	-	22.25%	92.83%	40.28%	26.53%	-	-
YoY %	-	-	-76.03%	130.46%	51.83%	0.00%	-	-
Horiz. %	-	-	83.87%	349.91%	151.83%	100.00%	-	-

	30/09/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	333,310	293,973	277,588	257,356	259,679	242,540	217,872	7.03%
YoY %	13.38%	5.90%	7.86%	-0.89%	7.07%	11.32%	-	-
Horiz. %	152.98%	134.93%	127.41%	118.12%	119.19%	111.32%	100.00%	-
NOSH	90,083	88,016	88,123	88,743	88,931	88,842	88,565	0.27%
YoY %	2.35%	-0.12%	-0.70%	-0.21%	0.10%	0.31%	-	-
Horiz. %	101.71%	99.38%	99.50%	100.20%	100.41%	100.31%	100.00%	-

	30/09/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	11.28%	7.08%	9.20%	2.19%	9.63%	11.18%	10.38%	-
YoY %	59.32%	-23.04%	320.09%	-77.26%	-13.86%	7.71%	-	-
Horiz. %	108.67%	68.21%	88.63%	21.10%	92.77%	107.71%	100.00%	-
ROE	11.68%	7.48%	8.63%	1.85%	8.50%	13.81%	10.18%	-
YoY %	56.15%	-13.33%	366.49%	-78.24%	-38.45%	35.66%	-	-
Horiz. %	114.73%	73.48%	84.77%	18.17%	83.50%	135.66%	100.00%	-

	30/09/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	389.83	321.19	301.28	199.26	258.42	339.32	241.23	7.97%
YoY %	21.37%	6.61%	51.20%	-22.89%	-23.84%	40.66%	-	-
Horiz. %	161.60%	133.15%	124.89%	82.60%	107.13%	140.66%	100.00%	-
EPS	43.22	25.00	27.20	5.38	24.81	37.69	25.05	9.11%
YoY %	72.88%	-8.09%	405.58%	-78.32%	-34.17%	50.46%	-	-
Horiz. %	172.53%	99.80%	108.58%	21.48%	99.04%	150.46%	100.00%	-
DPS	0.00	0.00	6.00	5.00	10.00	10.00	0.00	-
YoY %	0.00%	0.00%	20.00%	-50.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	60.00%	50.00%	100.00%	100.00%	-	-
NAPS	3.70	3.34	3.15	2.90	2.92	2.73	2.46	6.74%
YoY %	10.78%	6.03%	8.62%	-0.68%	6.96%	10.98%	-	-
Horiz. %	150.41%	135.77%	128.05%	117.89%	118.70%	110.98%	100.00%	-

	30/09/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 88,743
RPS	362.37	291.71	273.96	182.46	237.14	311.07	220.46	8.26%
YoY %	24.22%	6.48%	50.15%	-23.06%	-23.77%	41.10%	-	-
Horiz. %	164.37%	132.32%	124.27%	82.76%	107.57%	141.10%	100.00%	-
EPS	40.17	22.70	24.73	4.92	22.77	34.55	22.90	9.40%
YoY %	76.96%	-8.21%	402.64%	-78.39%	-34.10%	50.87%	-	-
Horiz. %	175.41%	99.13%	107.99%	21.48%	99.43%	150.87%	100.00%	-
DPS	0.00	0.00	5.50	4.57	9.17	9.17	0.00	-
YoY %	0.00%	0.00%	20.35%	-50.16%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	59.98%	49.84%	100.00%	100.00%	-	-
NAPS	3.4394	3.0335	2.8644	2.6556	2.6796	2.5027	2.2482	7.03%
YoY %	13.38%	5.90%	7.86%	-0.90%	7.07%	11.32%	-	-
Horiz. %	152.98%	134.93%	127.41%	118.12%	119.19%	111.32%	100.00%	-

	30/09/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	3.08	1.74	1.94	1.91	2.20	2.30	3.26	-
P/RPS	0.79	0.54	0.64	0.96	0.85	0.68	1.35	-8.20%
YoY %	46.30%	-15.62%	-33.33%	12.94%	25.00%	-49.63%	-	-
Horiz. %	58.52%	40.00%	47.41%	71.11%	62.96%	50.37%	100.00%	-
P/EPS	7.13	6.96	7.13	35.53	8.87	6.10	13.01	-9.16%
YoY %	2.44%	-2.38%	-79.93%	300.56%	45.41%	-53.11%	-	-
Horiz. %	54.80%	53.50%	54.80%	273.10%	68.18%	46.89%	100.00%	-
EY	14.03	14.37	14.02	2.81	11.28	16.39	7.69	10.09%
YoY %	-2.37%	2.50%	398.93%	-75.09%	-31.18%	113.13%	-	-
Horiz. %	182.44%	186.87%	182.31%	36.54%	146.68%	213.13%	100.00%	-
DY	0.00	0.00	3.09	2.62	4.55	4.35	0.00	-
YoY %	0.00%	0.00%	17.94%	-42.42%	4.60%	0.00%	-	-
Horiz. %	0.00%	0.00%	71.03%	60.23%	104.60%	100.00%	-	-
P/NAPS	0.83	0.52	0.62	0.66	0.75	0.84	1.33	-7.26%
YoY %	59.62%	-16.13%	-6.06%	-12.00%	-10.71%	-36.84%	-	-
Horiz. %	62.41%	39.10%	46.62%	49.62%	56.39%	63.16%	100.00%	-

	30/09/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	27/08/09	27/08/08	27/08/07	23/08/06	23/08/05	24/08/04	-
Price	3.13	1.83	1.99	1.76	2.20	2.35	2.82	-
P/RPS	0.80	0.57	0.66	0.88	0.85	0.69	1.17	-5.89%
YoY %	40.35%	-13.64%	-25.00%	3.53%	23.19%	-41.03%	-	-
Horiz. %	68.38%	48.72%	56.41%	75.21%	72.65%	58.97%	100.00%	-
P/EPS	7.24	7.32	7.32	32.74	8.87	6.23	11.26	-6.81%
YoY %	-1.09%	0.00%	-77.64%	269.11%	42.38%	-44.67%	-	-
Horiz. %	64.30%	65.01%	65.01%	290.76%	78.77%	55.33%	100.00%	-
EY	13.81	13.66	13.67	3.05	11.28	16.04	8.88	7.31%
YoY %	1.10%	-0.07%	348.20%	-72.96%	-29.68%	80.63%	-	-
Horiz. %	155.52%	153.83%	153.94%	34.35%	127.03%	180.63%	100.00%	-
DY	0.00	0.00	3.02	2.84	4.55	4.26	0.00	-
YoY %	0.00%	0.00%	6.34%	-37.58%	6.81%	0.00%	-	-
Horiz. %	0.00%	0.00%	70.89%	66.67%	106.81%	100.00%	-	-
P/NAPS	0.85	0.55	0.63	0.61	0.75	0.86	1.15	-4.71%
YoY %	54.55%	-12.70%	3.28%	-18.67%	-12.79%	-25.22%	-	-
Horiz. %	73.91%	47.83%	54.78%	53.04%	65.22%	74.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos