[DELEUM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[DELEUM] DELEUM BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 46.46%
YoY- -12.15%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 289,759 209,037 128,443 399,045 250,824 160,926 78,040 139.58%
PBT 33,222 19,689 7,969 37,595 27,398 15,600 8,187 154.19%
Tax -7,125 -3,959 -1,267 -7,381 -5,857 -3,329 -2,146 122.39%
NP 26,097 15,730 6,702 30,214 21,541 12,271 6,041 165.01%
-
NP to SH 21,794 13,086 5,709 23,237 15,866 8,824 4,704 177.65%
-
Tax Rate 21.45% 20.11% 15.90% 19.63% 21.38% 21.34% 26.21% -
Total Cost 263,662 193,307 121,741 368,831 229,283 148,655 71,999 137.39%
-
Net Worth 181,033 176,945 169,970 172,977 164,958 162,073 165,140 6.31%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 5,000 4,998 - 11,498 3,499 3,501 - -
Div Payout % 22.95% 38.20% - 49.48% 22.05% 39.68% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 181,033 176,945 169,970 172,977 164,958 162,073 165,140 6.31%
NOSH 100,018 99,969 99,982 99,987 99,974 100,045 100,085 -0.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.01% 7.52% 5.22% 7.57% 8.59% 7.63% 7.74% -
ROE 12.04% 7.40% 3.36% 13.43% 9.62% 5.44% 2.85% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 289.71 209.10 128.47 399.10 250.89 160.85 77.97 139.70%
EPS 21.79 13.09 5.71 23.24 15.87 8.82 4.70 177.78%
DPS 5.00 5.00 0.00 11.50 3.50 3.50 0.00 -
NAPS 1.81 1.77 1.70 1.73 1.65 1.62 1.65 6.35%
Adjusted Per Share Value based on latest NOSH - 100,013
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 72.16 52.06 31.99 99.38 62.46 40.08 19.43 139.62%
EPS 5.43 3.26 1.42 5.79 3.95 2.20 1.17 177.97%
DPS 1.25 1.24 0.00 2.86 0.87 0.87 0.00 -
NAPS 0.4508 0.4407 0.4233 0.4308 0.4108 0.4036 0.4113 6.29%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.43 1.10 1.13 1.01 1.03 1.15 1.17 -
P/RPS 0.49 0.53 0.88 0.25 0.41 0.71 1.50 -52.53%
P/EPS 6.56 8.40 19.79 4.35 6.49 13.04 24.89 -58.85%
EY 15.24 11.90 5.05 23.01 15.41 7.67 4.02 142.93%
DY 3.50 4.55 0.00 11.39 3.40 3.04 0.00 -
P/NAPS 0.79 0.62 0.66 0.58 0.62 0.71 0.71 7.37%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 18/08/11 16/05/11 24/02/11 19/11/10 16/08/10 24/05/10 -
Price 1.06 0.99 1.06 1.07 1.07 1.16 1.16 -
P/RPS 0.37 0.47 0.83 0.27 0.43 0.72 1.49 -60.45%
P/EPS 4.86 7.56 18.56 4.60 6.74 13.15 24.68 -66.11%
EY 20.56 13.22 5.39 21.72 14.83 7.60 4.05 195.08%
DY 4.72 5.05 0.00 10.75 3.27 3.02 0.00 -
P/NAPS 0.59 0.56 0.62 0.62 0.65 0.72 0.70 -10.76%

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