[DELEUM] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[DELEUM] DELEUM BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 7.17%
YoY- 36.87%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 89,898 82,886 78,040 104,157 155,737 107,093 147,306 -28.03%
PBT 11,798 7,413 8,187 12,875 10,556 11,686 10,571 7.58%
Tax -2,528 -1,183 -2,146 -2,670 -1,891 -2,921 -2,472 1.50%
NP 9,270 6,230 6,041 10,205 8,665 8,765 8,099 9.41%
-
NP to SH 7,042 4,120 4,704 6,322 5,899 8,149 6,080 10.27%
-
Tax Rate 21.43% 15.96% 26.21% 20.74% 17.91% 25.00% 23.38% -
Total Cost 80,628 76,656 71,999 93,952 147,072 98,328 139,207 -30.49%
-
Net Worth 165,046 162,000 165,140 161,050 155,973 154,980 152,999 5.17%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 3,500 - - - 4,999 - -
Div Payout % - 84.95% - - - 61.35% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 165,046 162,000 165,140 161,050 155,973 154,980 152,999 5.17%
NOSH 100,028 100,000 100,085 100,031 99,983 99,987 100,000 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.31% 7.52% 7.74% 9.80% 5.56% 8.18% 5.50% -
ROE 4.27% 2.54% 2.85% 3.93% 3.78% 5.26% 3.97% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 89.87 82.89 77.97 104.12 155.76 107.11 147.31 -28.04%
EPS 7.04 4.12 4.70 6.32 5.90 8.15 6.08 10.25%
DPS 0.00 3.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.65 1.62 1.65 1.61 1.56 1.55 1.53 5.15%
Adjusted Per Share Value based on latest NOSH - 100,031
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 22.39 20.64 19.43 25.94 38.78 26.67 36.68 -28.01%
EPS 1.75 1.03 1.17 1.57 1.47 2.03 1.51 10.32%
DPS 0.00 0.87 0.00 0.00 0.00 1.25 0.00 -
NAPS 0.411 0.4034 0.4113 0.4011 0.3884 0.386 0.381 5.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.03 1.15 1.17 1.05 1.12 0.99 0.71 -
P/RPS 1.15 1.39 1.50 1.01 0.72 0.92 0.48 78.95%
P/EPS 14.63 27.91 24.89 16.61 18.98 12.15 11.68 16.18%
EY 6.83 3.58 4.02 6.02 5.27 8.23 8.56 -13.96%
DY 0.00 3.04 0.00 0.00 0.00 5.05 0.00 -
P/NAPS 0.62 0.71 0.71 0.65 0.72 0.64 0.46 21.99%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 16/08/10 24/05/10 22/02/10 19/11/09 20/08/09 25/05/09 -
Price 1.07 1.16 1.16 1.10 1.11 1.03 0.93 -
P/RPS 1.19 1.40 1.49 1.06 0.71 0.96 0.63 52.74%
P/EPS 15.20 28.16 24.68 17.41 18.81 12.64 15.30 -0.43%
EY 6.58 3.55 4.05 5.75 5.32 7.91 6.54 0.40%
DY 0.00 3.02 0.00 0.00 0.00 4.85 0.00 -
P/NAPS 0.65 0.72 0.70 0.68 0.71 0.66 0.61 4.32%

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