[DELLOYD] YoY TTM 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- 178.04%
YoY- 19.43%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 429,868 300,767 290,246 215,464 189,977 284,502 272,680 7.55%
PBT 73,875 49,349 23,745 15,433 12,538 38,461 35,633 12.37%
Tax -15,056 -6,943 -7,505 -2,792 -1,298 -6,493 -9,679 7.32%
NP 58,819 42,406 16,240 12,641 11,240 31,968 25,954 13.98%
-
NP to SH 51,094 37,973 20,564 13,424 11,240 31,706 25,954 11.44%
-
Tax Rate 20.38% 14.07% 31.61% 18.09% 10.35% 16.88% 27.16% -
Total Cost 371,049 258,361 274,006 202,823 178,737 252,534 246,726 6.74%
-
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 % 8.87% - - 39.74% 39.39% 28.03% 34.23% -
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 13.68% 14.10% 5.60% 5.87% 5.92% 11.24% 9.52% -
ROE 14.23% 11.89% 7.17% 5.03% 4.44% 17.84% 11.55% -
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 474.04 337.25 329.75 242.36 214.53 320.12 306.92 7.20%
EPS 56.34 42.58 23.36 15.10 12.69 35.68 29.21 11.08%
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 443.57 310.36 299.50 222.33 196.03 293.57 281.37 7.55%
EPS 52.72 39.18 21.22 13.85 11.60 32.72 26.78 11.44%
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 0.72 0.91 0.43 0.81 0.89 0.71 0.96 -4.49%
P/EPS 6.02 7.23 6.12 12.98 14.97 6.39 10.13 -7.99%
EY 16.62 13.82 16.34 7.70 6.68 15.65 9.87 8.69%
DY 1.47 0.00 0.00 3.06 2.63 4.39 3.38 -12.47%
P/NAPS 0.86 0.86 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 0.72 0.84 0.46 0.76 0.95 0.69 0.81 -1.86%
P/EPS 6.03 6.67 6.55 12.25 16.07 6.17 8.49 -5.32%
EY 16.57 14.99 15.27 8.16 6.22 16.22 11.78 5.61%
DY 1.47 0.00 0.00 3.24 2.45 4.55 4.03 -14.90%
P/NAPS 0.86 0.79 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