[DELEUM] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[DELEUM] DELEUM BHD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 87.59%
YoY- -37.99%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 128,443 399,045 250,824 160,926 78,040 514,293 410,136 -53.91%
PBT 7,969 37,595 27,398 15,600 8,187 45,688 32,813 -61.10%
Tax -1,267 -7,381 -5,857 -3,329 -2,146 -9,954 -7,284 -68.87%
NP 6,702 30,214 21,541 12,271 6,041 35,734 25,529 -59.03%
-
NP to SH 5,709 23,237 15,866 8,824 4,704 26,450 20,128 -56.86%
-
Tax Rate 15.90% 19.63% 21.38% 21.34% 26.21% 21.79% 22.20% -
Total Cost 121,741 368,831 229,283 148,655 71,999 478,559 384,607 -53.58%
-
Net Worth 169,970 172,977 164,958 162,073 165,140 160,999 155,984 5.89%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 11,498 3,499 3,501 - 10,999 10,998 -
Div Payout % - 49.48% 22.05% 39.68% - 41.59% 54.64% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 169,970 172,977 164,958 162,073 165,140 160,999 155,984 5.89%
NOSH 99,982 99,987 99,974 100,045 100,085 99,999 99,990 -0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.22% 7.57% 8.59% 7.63% 7.74% 6.95% 6.22% -
ROE 3.36% 13.43% 9.62% 5.44% 2.85% 16.43% 12.90% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 128.47 399.10 250.89 160.85 77.97 514.29 410.18 -53.91%
EPS 5.71 23.24 15.87 8.82 4.70 26.45 20.13 -56.86%
DPS 0.00 11.50 3.50 3.50 0.00 11.00 11.00 -
NAPS 1.70 1.73 1.65 1.62 1.65 1.61 1.56 5.90%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 31.99 99.38 62.46 40.08 19.43 128.08 102.14 -53.91%
EPS 1.42 5.79 3.95 2.20 1.17 6.59 5.01 -56.88%
DPS 0.00 2.86 0.87 0.87 0.00 2.74 2.74 -
NAPS 0.4233 0.4308 0.4108 0.4036 0.4113 0.4009 0.3885 5.89%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.13 1.01 1.03 1.15 1.17 1.05 1.12 -
P/RPS 0.88 0.25 0.41 0.71 1.50 0.20 0.27 119.98%
P/EPS 19.79 4.35 6.49 13.04 24.89 3.97 5.56 133.30%
EY 5.05 23.01 15.41 7.67 4.02 25.19 17.97 -57.12%
DY 0.00 11.39 3.40 3.04 0.00 10.48 9.82 -
P/NAPS 0.66 0.58 0.62 0.71 0.71 0.65 0.72 -5.64%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 16/05/11 24/02/11 19/11/10 16/08/10 24/05/10 22/02/10 19/11/09 -
Price 1.06 1.07 1.07 1.16 1.16 1.10 1.11 -
P/RPS 0.83 0.27 0.43 0.72 1.49 0.21 0.27 111.56%
P/EPS 18.56 4.60 6.74 13.15 24.68 4.16 5.51 124.87%
EY 5.39 21.72 14.83 7.60 4.05 24.05 18.14 -55.50%
DY 0.00 10.75 3.27 3.02 0.00 10.00 9.91 -
P/NAPS 0.62 0.62 0.65 0.72 0.70 0.68 0.71 -8.64%

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