[DELEUM] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[DELEUM] DELEUM BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 10.87%
YoY- 86.55%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 108,802 112,485 86,502 155,249 125,016 110,199 82,776 19.97%
PBT 23,067 21,188 11,144 19,310 17,415 15,471 15,275 31.59%
Tax -6,590 -4,889 -1,901 -2,588 -3,554 -3,761 -3,354 56.80%
NP 16,477 16,299 9,243 16,722 13,861 11,710 11,921 24.05%
-
NP to SH 14,354 13,800 6,837 13,504 12,180 8,748 10,018 27.06%
-
Tax Rate 28.57% 23.07% 17.06% 13.40% 20.41% 24.31% 21.96% -
Total Cost 92,325 96,186 77,259 138,527 111,155 98,489 70,855 19.27%
-
Net Worth 227,984 222,000 208,408 216,064 202,500 198,067 188,962 13.31%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 9,000 - 15,004 - 7,502 8,998 -
Div Payout % - 65.22% - 111.11% - 85.76% 89.82% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 227,984 222,000 208,408 216,064 202,500 198,067 188,962 13.31%
NOSH 149,989 150,000 149,934 150,044 150,000 150,051 99,980 31.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 15.14% 14.49% 10.69% 10.77% 11.09% 10.63% 14.40% -
ROE 6.30% 6.22% 3.28% 6.25% 6.01% 4.42% 5.30% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 72.54 74.99 57.69 103.47 83.34 73.44 82.79 -8.42%
EPS 9.57 9.20 4.56 9.00 8.12 5.83 10.02 -3.01%
DPS 0.00 6.00 0.00 10.00 0.00 5.00 9.00 -
NAPS 1.52 1.48 1.39 1.44 1.35 1.32 1.89 -13.50%
Adjusted Per Share Value based on latest NOSH - 150,044
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 27.10 28.01 21.54 38.66 31.13 27.44 20.61 20.00%
EPS 3.57 3.44 1.70 3.36 3.03 2.18 2.49 27.12%
DPS 0.00 2.24 0.00 3.74 0.00 1.87 2.24 -
NAPS 0.5678 0.5529 0.519 0.5381 0.5043 0.4933 0.4706 13.32%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.83 2.92 2.16 1.94 1.70 1.61 1.56 -
P/RPS 5.28 3.89 3.74 1.87 2.04 2.19 1.88 98.93%
P/EPS 40.02 31.74 47.37 21.56 20.94 27.62 15.57 87.53%
EY 2.50 3.15 2.11 4.64 4.78 3.62 6.42 -46.64%
DY 0.00 2.05 0.00 5.15 0.00 3.11 5.77 -
P/NAPS 2.52 1.97 1.55 1.35 1.26 1.22 0.83 109.53%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 22/08/13 22/05/13 26/02/13 26/11/12 14/08/12 22/05/12 -
Price 4.53 3.30 3.62 1.90 1.80 1.88 1.59 -
P/RPS 6.24 4.40 6.27 1.84 2.16 2.56 1.92 119.25%
P/EPS 47.34 35.87 79.39 21.11 22.17 32.25 15.87 107.08%
EY 2.11 2.79 1.26 4.74 4.51 3.10 6.30 -51.74%
DY 0.00 1.82 0.00 5.26 0.00 2.66 5.66 -
P/NAPS 2.98 2.23 2.60 1.32 1.33 1.42 0.84 132.42%

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