[DELLOYD] YoY TTM 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- 1.22%
YoY- -76.31%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 396,096 279,222 279,606 186,210 211,373 292,912 238,165 8.47%
PBT 60,199 31,986 33,956 5,668 19,010 42,067 30,330 11.58%
Tax -12,649 -8,137 -5,198 -2,291 1,406 -10,537 -10,062 3.72%
NP 47,550 23,849 28,758 3,377 20,416 31,530 20,268 14.60%
-
NP to SH 42,523 23,211 29,080 4,828 20,382 31,280 20,290 12.55%
-
Tax Rate 21.01% 25.44% 15.31% 40.42% -7.40% 25.05% 33.18% -
Total Cost 348,546 255,373 250,848 182,833 190,957 261,382 217,897 7.79%
-
Net Worth 342,639 297,675 282,594 257,950 254,967 241,861 217,622 7.52%
Dividend
31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 5,334 4,427 8,887 8,884 - -
Div Payout % - - 18.34% 91.71% 43.60% 28.40% - -
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 342,639 297,675 282,594 257,950 254,967 241,861 217,622 7.52%
NOSH 90,168 88,069 88,035 88,948 88,838 88,919 88,825 0.24%
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% 8.54% 10.29% 1.81% 9.66% 10.76% 8.51% -
ROE 12.41% 7.80% 10.29% 1.87% 7.99% 12.93% 9.32% -
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 439.29 317.05 317.61 209.35 237.93 329.41 268.13 8.21%
EPS 47.16 26.36 33.03 5.43 22.94 35.18 22.84 12.29%
DPS 0.00 0.00 6.00 5.00 10.00 10.00 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 408.73 288.12 288.52 192.15 218.11 302.25 245.76 8.47%
EPS 43.88 23.95 30.01 4.98 21.03 32.28 20.94 12.55%
DPS 0.00 0.00 5.50 4.57 9.17 9.17 0.00 -
NAPS 3.5356 3.0717 2.916 2.6618 2.631 2.4957 2.2456 7.52%
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 0.79 0.60 0.57 0.78 0.92 0.69 1.13 -5.56%
P/EPS 7.32 7.21 5.51 30.03 9.59 6.42 13.31 -9.11%
EY 13.67 13.87 18.15 3.33 10.43 15.57 7.51 10.04%
DY 0.00 0.00 3.30 3.07 4.55 4.42 0.00 -
P/NAPS 0.91 0.56 0.57 0.56 0.77 0.83 1.24 -4.82%
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 0.79 0.65 0.47 0.86 0.84 0.70 1.14 -5.69%
P/EPS 7.32 7.85 4.54 33.16 8.67 6.51 13.40 -9.21%
EY 13.67 12.73 22.02 3.02 11.53 15.36 7.46 10.16%
DY 0.00 0.00 4.00 2.78 5.03 4.37 0.00 -
P/NAPS 0.91 0.61 0.47 0.62 0.69 0.84 1.25 -4.94%

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