[DELEUM] QoQ Cumulative 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- -82.22%
YoY- -22.63%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 399,045 250,824 160,926 78,040 514,293 410,136 254,399 34.89%
PBT 37,595 27,398 15,600 8,187 45,688 32,813 22,257 41.69%
Tax -7,381 -5,857 -3,329 -2,146 -9,954 -7,284 -5,393 23.19%
NP 30,214 21,541 12,271 6,041 35,734 25,529 16,864 47.35%
-
NP to SH 23,237 15,866 8,824 4,704 26,450 20,128 14,229 38.55%
-
Tax Rate 19.63% 21.38% 21.34% 26.21% 21.79% 22.20% 24.23% -
Total Cost 368,831 229,283 148,655 71,999 478,559 384,607 237,535 33.98%
-
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 3,499 3,501 - 10,999 10,998 4,999 73.98%
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% 9.62% 5.44% 2.85% 16.43% 12.90% 9.18% -
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 399.10 250.89 160.85 77.97 514.29 410.18 254.42 34.89%
EPS 23.24 15.87 8.82 4.70 26.45 20.13 14.23 38.55%
DPS 11.50 3.50 3.50 0.00 11.00 11.00 5.00 73.97%
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 62.46 40.08 19.43 128.08 102.14 63.35 34.90%
EPS 5.79 3.95 2.20 1.17 6.59 5.01 3.54 38.69%
DPS 2.86 0.87 0.87 0.00 2.74 2.74 1.25 73.37%
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 0.41 0.71 1.50 0.20 0.27 0.39 -25.59%
P/EPS 4.35 6.49 13.04 24.89 3.97 5.56 6.96 -26.83%
EY 23.01 15.41 7.67 4.02 25.19 17.97 14.37 36.75%
DY 11.39 3.40 3.04 0.00 10.48 9.82 5.05 71.72%
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 0.43 0.72 1.49 0.21 0.27 0.40 -22.99%
P/EPS 4.60 6.74 13.15 24.68 4.16 5.51 7.24 -26.03%
EY 21.72 14.83 7.60 4.05 24.05 18.14 13.82 35.06%
DY 10.75 3.27 3.02 0.00 10.00 9.91 4.85 69.75%
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