[DELEUM] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[DELEUM] DELEUM BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 88.21%
YoY- 25.19%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 107,093 147,306 143,064 115,552 81,591 83,597 107,650 -0.34%
PBT 11,686 10,571 10,125 13,188 6,335 7,294 8,682 21.92%
Tax -2,921 -2,472 -2,254 -2,309 -1,350 -530 -1,951 30.90%
NP 8,765 8,099 7,871 10,879 4,985 6,764 6,731 19.26%
-
NP to SH 8,149 6,080 4,619 8,330 4,426 5,875 5,931 23.61%
-
Tax Rate 25.00% 23.38% 22.26% 17.51% 21.31% 7.27% 22.47% -
Total Cost 98,328 139,207 135,193 104,673 76,606 76,833 100,919 -1.72%
-
Net Worth 154,980 152,999 145,968 139,999 136,876 132,067 132,867 10.81%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 4,999 - 5,998 - 4,995 8,004 8,004 -26.95%
Div Payout % 61.35% - 129.87% - 112.87% 136.24% 134.95% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 154,980 152,999 145,968 139,999 136,876 132,067 132,867 10.81%
NOSH 99,987 100,000 99,978 100,000 99,909 80,040 80,040 16.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.18% 5.50% 5.50% 9.41% 6.11% 8.09% 6.25% -
ROE 5.26% 3.97% 3.16% 5.95% 3.23% 4.45% 4.46% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 107.11 147.31 143.09 115.55 81.66 104.44 134.49 -14.09%
EPS 8.15 6.08 4.62 8.33 4.43 7.34 7.41 6.55%
DPS 5.00 0.00 6.00 0.00 5.00 10.00 10.00 -37.03%
NAPS 1.55 1.53 1.46 1.40 1.37 1.65 1.66 -4.47%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 26.67 36.68 35.63 28.78 20.32 20.82 26.81 -0.34%
EPS 2.03 1.51 1.15 2.07 1.10 1.46 1.48 23.47%
DPS 1.25 0.00 1.49 0.00 1.24 1.99 1.99 -26.67%
NAPS 0.386 0.381 0.3635 0.3486 0.3409 0.3289 0.3309 10.82%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.99 0.71 0.77 1.07 1.43 1.92 2.04 -
P/RPS 0.92 0.48 0.54 0.93 1.75 1.84 1.52 -28.46%
P/EPS 12.15 11.68 16.67 12.85 32.28 26.16 27.53 -42.06%
EY 8.23 8.56 6.00 7.79 3.10 3.82 3.63 72.66%
DY 5.05 0.00 7.79 0.00 3.50 5.21 4.90 2.03%
P/NAPS 0.64 0.46 0.53 0.76 1.04 1.16 1.23 -35.33%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 25/05/09 24/02/09 25/11/08 29/08/08 22/05/08 25/02/08 -
Price 1.03 0.93 0.67 0.69 1.12 2.05 1.93 -
P/RPS 0.96 0.63 0.47 0.60 1.37 1.96 1.44 -23.70%
P/EPS 12.64 15.30 14.50 8.28 25.28 27.93 26.05 -38.27%
EY 7.91 6.54 6.90 12.07 3.96 3.58 3.84 61.96%
DY 4.85 0.00 8.96 0.00 4.46 4.88 5.18 -4.29%
P/NAPS 0.66 0.61 0.46 0.49 0.82 1.24 1.16 -31.36%

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