[DELEUM] QoQ 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- -12.41%
YoY- -49.44%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 128,443 148,221 89,898 82,886 78,040 104,157 155,737 -12.06%
PBT 7,969 10,197 11,798 7,413 8,187 12,875 10,556 -17.10%
Tax -1,267 -1,524 -2,528 -1,183 -2,146 -2,670 -1,891 -23.44%
NP 6,702 8,673 9,270 6,230 6,041 10,205 8,665 -15.75%
-
NP to SH 5,709 7,371 7,042 4,120 4,704 6,322 5,899 -2.16%
-
Tax Rate 15.90% 14.95% 21.43% 15.96% 26.21% 20.74% 17.91% -
Total Cost 121,741 139,548 80,628 76,656 71,999 93,952 147,072 -11.85%
-
Net Worth 169,970 173,023 165,046 162,000 165,140 161,050 155,973 5.90%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 8,001 - 3,500 - - - -
Div Payout % - 108.55% - 84.95% - - - -
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 169,970 173,023 165,046 162,000 165,140 161,050 155,973 5.90%
NOSH 99,982 100,013 100,028 100,000 100,085 100,031 99,983 -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% 5.85% 10.31% 7.52% 7.74% 9.80% 5.56% -
ROE 3.36% 4.26% 4.27% 2.54% 2.85% 3.93% 3.78% -
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 128.47 148.20 89.87 82.89 77.97 104.12 155.76 -12.06%
EPS 5.71 7.37 7.04 4.12 4.70 6.32 5.90 -2.16%
DPS 0.00 8.00 0.00 3.50 0.00 0.00 0.00 -
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 36.91 22.39 20.64 19.43 25.94 38.78 -12.05%
EPS 1.42 1.84 1.75 1.03 1.17 1.57 1.47 -2.28%
DPS 0.00 1.99 0.00 0.87 0.00 0.00 0.00 -
NAPS 0.4233 0.4309 0.411 0.4034 0.4113 0.4011 0.3884 5.90%
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 0.68 1.15 1.39 1.50 1.01 0.72 14.32%
P/EPS 19.79 13.70 14.63 27.91 24.89 16.61 18.98 2.82%
EY 5.05 7.30 6.83 3.58 4.02 6.02 5.27 -2.80%
DY 0.00 7.92 0.00 3.04 0.00 0.00 0.00 -
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 0.72 1.19 1.40 1.49 1.06 0.71 10.98%
P/EPS 18.56 14.52 15.20 28.16 24.68 17.41 18.81 -0.88%
EY 5.39 6.89 6.58 3.55 4.05 5.75 5.32 0.87%
DY 0.00 7.48 0.00 3.02 0.00 0.00 0.00 -
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