[DELEUM] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[DELEUM] DELEUM BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 17.01%
YoY- 38.12%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 312,160 514,293 546,848 508,798 589,224 425,055 374,320 -11.41%
PBT 32,748 45,688 43,750 44,514 42,284 36,912 35,756 -5.69%
Tax -8,584 -9,954 -9,712 -10,786 -9,888 -6,472 -5,585 33.21%
NP 24,164 35,734 34,038 33,728 32,396 30,440 30,170 -13.76%
-
NP to SH 18,816 26,450 26,837 28,458 24,320 23,251 24,842 -16.92%
-
Tax Rate 26.21% 21.79% 22.20% 24.23% 23.38% 17.53% 15.62% -
Total Cost 287,996 478,559 512,809 475,070 556,828 394,615 344,149 -11.20%
-
Net Worth 165,140 160,999 155,984 154,989 152,999 146,006 140,015 11.64%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 10,999 14,665 9,999 - 11,000 6,667 -
Div Payout % - 41.59% 54.64% 35.14% - 47.31% 26.84% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 165,140 160,999 155,984 154,989 152,999 146,006 140,015 11.64%
NOSH 100,085 99,999 99,990 99,992 100,000 100,004 100,010 0.05%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.74% 6.95% 6.22% 6.63% 5.50% 7.16% 8.06% -
ROE 11.39% 16.43% 17.21% 18.36% 15.90% 15.92% 17.74% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 311.89 514.29 546.90 508.83 589.22 425.04 374.28 -11.45%
EPS 18.80 26.45 26.84 28.46 24.32 23.25 24.84 -16.96%
DPS 0.00 11.00 14.67 10.00 0.00 11.00 6.67 -
NAPS 1.65 1.61 1.56 1.55 1.53 1.46 1.40 11.58%
Adjusted Per Share Value based on latest NOSH - 99,987
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 77.74 128.08 136.18 126.71 146.74 105.85 93.22 -11.41%
EPS 4.69 6.59 6.68 7.09 6.06 5.79 6.19 -16.90%
DPS 0.00 2.74 3.65 2.49 0.00 2.74 1.66 -
NAPS 0.4113 0.4009 0.3885 0.386 0.381 0.3636 0.3487 11.64%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.17 1.05 1.12 0.99 0.71 0.77 1.07 -
P/RPS 0.38 0.20 0.20 0.19 0.12 0.18 0.29 19.76%
P/EPS 6.22 3.97 4.17 3.48 2.92 3.31 4.31 27.73%
EY 16.07 25.19 23.96 28.75 34.25 30.19 23.21 -21.75%
DY 0.00 10.48 13.10 10.10 0.00 14.29 6.23 -
P/NAPS 0.71 0.65 0.72 0.64 0.46 0.53 0.76 -4.43%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 22/02/10 19/11/09 20/08/09 25/05/09 24/02/09 25/11/08 -
Price 1.16 1.10 1.11 1.03 0.93 0.67 0.69 -
P/RPS 0.37 0.21 0.20 0.20 0.16 0.16 0.18 61.73%
P/EPS 6.17 4.16 4.14 3.62 3.82 2.88 2.78 70.23%
EY 16.21 24.05 24.18 27.63 26.15 34.70 36.00 -41.28%
DY 0.00 10.00 13.21 9.71 0.00 16.42 9.66 -
P/NAPS 0.70 0.68 0.71 0.66 0.61 0.46 0.49 26.87%

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