[DELEUM] QoQ 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- 4.67%
YoY- 16.59%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 80,722 80,594 128,443 148,221 89,898 82,886 78,040 2.27%
PBT 13,533 11,720 7,969 10,197 11,798 7,413 8,187 39.75%
Tax -3,166 -2,692 -1,267 -1,524 -2,528 -1,183 -2,146 29.56%
NP 10,367 9,028 6,702 8,673 9,270 6,230 6,041 43.29%
-
NP to SH 8,708 7,377 5,709 7,371 7,042 4,120 4,704 50.70%
-
Tax Rate 23.39% 22.97% 15.90% 14.95% 21.43% 15.96% 26.21% -
Total Cost 70,355 71,566 121,741 139,548 80,628 76,656 71,999 -1.52%
-
Net Worth 180,958 176,928 169,970 173,023 165,046 162,000 165,140 6.28%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 4,997 - 8,001 - 3,500 - -
Div Payout % - 67.75% - 108.55% - 84.95% - -
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 180,958 176,928 169,970 173,023 165,046 162,000 165,140 6.28%
NOSH 99,977 99,959 99,982 100,013 100,028 100,000 100,085 -0.07%
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 12.84% 11.20% 5.22% 5.85% 10.31% 7.52% 7.74% -
ROE 4.81% 4.17% 3.36% 4.26% 4.27% 2.54% 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 80.74 80.63 128.47 148.20 89.87 82.89 77.97 2.35%
EPS 8.71 7.38 5.71 7.37 7.04 4.12 4.70 50.81%
DPS 0.00 5.00 0.00 8.00 0.00 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 20.10 20.07 31.99 36.91 22.39 20.64 19.43 2.28%
EPS 2.17 1.84 1.42 1.84 1.75 1.03 1.17 50.89%
DPS 0.00 1.24 0.00 1.99 0.00 0.87 0.00 -
NAPS 0.4506 0.4406 0.4233 0.4309 0.411 0.4034 0.4113 6.26%
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 1.77 1.36 0.88 0.68 1.15 1.39 1.50 11.65%
P/EPS 16.42 14.91 19.79 13.70 14.63 27.91 24.89 -24.19%
EY 6.09 6.71 5.05 7.30 6.83 3.58 4.02 31.87%
DY 0.00 4.55 0.00 7.92 0.00 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 1.31 1.23 0.83 0.72 1.19 1.40 1.49 -8.21%
P/EPS 12.17 13.41 18.56 14.52 15.20 28.16 24.68 -37.55%
EY 8.22 7.45 5.39 6.89 6.58 3.55 4.05 60.23%
DY 0.00 5.05 0.00 7.48 0.00 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