[DELEUM] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[DELEUM] DELEUM BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -28.86%
YoY- -22.63%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 399,045 334,432 321,852 312,160 514,293 546,848 508,798 -14.91%
PBT 37,595 36,530 31,200 32,748 45,688 43,750 44,514 -10.62%
Tax -7,381 -7,809 -6,658 -8,584 -9,954 -9,712 -10,786 -22.29%
NP 30,214 28,721 24,542 24,164 35,734 34,038 33,728 -7.05%
-
NP to SH 23,237 21,154 17,648 18,816 26,450 26,837 28,458 -12.60%
-
Tax Rate 19.63% 21.38% 21.34% 26.21% 21.79% 22.20% 24.23% -
Total Cost 368,831 305,710 297,310 287,996 478,559 512,809 475,070 -15.48%
-
Net Worth 172,977 164,958 162,073 165,140 160,999 155,984 154,989 7.57%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 11,498 4,665 7,003 - 10,999 14,665 9,999 9.73%
Div Payout % 49.48% 22.05% 39.68% - 41.59% 54.64% 35.14% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 172,977 164,958 162,073 165,140 160,999 155,984 154,989 7.57%
NOSH 99,987 99,974 100,045 100,085 99,999 99,990 99,992 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.57% 8.59% 7.63% 7.74% 6.95% 6.22% 6.63% -
ROE 13.43% 12.82% 10.89% 11.39% 16.43% 17.21% 18.36% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 399.10 334.52 321.71 311.89 514.29 546.90 508.83 -14.91%
EPS 23.24 21.16 17.64 18.80 26.45 26.84 28.46 -12.60%
DPS 11.50 4.67 7.00 0.00 11.00 14.67 10.00 9.73%
NAPS 1.73 1.65 1.62 1.65 1.61 1.56 1.55 7.57%
Adjusted Per Share Value based on latest NOSH - 100,085
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 99.38 83.28 80.15 77.74 128.08 136.18 126.71 -14.91%
EPS 5.79 5.27 4.39 4.69 6.59 6.68 7.09 -12.59%
DPS 2.86 1.16 1.74 0.00 2.74 3.65 2.49 9.64%
NAPS 0.4308 0.4108 0.4036 0.4113 0.4009 0.3885 0.386 7.57%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.01 1.03 1.15 1.17 1.05 1.12 0.99 -
P/RPS 0.25 0.31 0.36 0.38 0.20 0.20 0.19 20.01%
P/EPS 4.35 4.87 6.52 6.22 3.97 4.17 3.48 15.99%
EY 23.01 20.54 15.34 16.07 25.19 23.96 28.75 -13.76%
DY 11.39 4.53 6.09 0.00 10.48 13.10 10.10 8.31%
P/NAPS 0.58 0.62 0.71 0.71 0.65 0.72 0.64 -6.33%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 19/11/10 16/08/10 24/05/10 22/02/10 19/11/09 20/08/09 -
Price 1.07 1.07 1.16 1.16 1.10 1.11 1.03 -
P/RPS 0.27 0.32 0.36 0.37 0.21 0.20 0.20 22.08%
P/EPS 4.60 5.06 6.58 6.17 4.16 4.14 3.62 17.26%
EY 21.72 19.78 15.21 16.21 24.05 24.18 27.63 -14.78%
DY 10.75 4.36 6.03 0.00 10.00 13.21 9.71 6.99%
P/NAPS 0.62 0.65 0.72 0.70 0.68 0.71 0.66 -4.07%

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