[DELEUM] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[DELEUM] DELEUM BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -0.94%
YoY- 3.38%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 143,064 115,552 81,591 83,597 107,650 176,414 261,658 -33.01%
PBT 10,125 13,188 6,335 7,294 8,682 9,390 9,252 6.16%
Tax -2,254 -2,309 -1,350 -530 -1,951 -2,333 -1,882 12.71%
NP 7,871 10,879 4,985 6,764 6,731 7,057 7,370 4.46%
-
NP to SH 4,619 8,330 4,426 5,875 5,931 6,654 6,854 -23.04%
-
Tax Rate 22.26% 17.51% 21.31% 7.27% 22.47% 24.85% 20.34% -
Total Cost 135,193 104,673 76,606 76,833 100,919 169,357 254,288 -34.24%
-
Net Worth 145,968 139,999 136,876 132,067 132,867 127,161 108,928 21.43%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,998 - 4,995 8,004 8,004 - 3,536 42.00%
Div Payout % 129.87% - 112.87% 136.24% 134.95% - 51.60% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 145,968 139,999 136,876 132,067 132,867 127,161 108,928 21.43%
NOSH 99,978 100,000 99,909 80,040 80,040 79,975 70,732 25.81%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.50% 9.41% 6.11% 8.09% 6.25% 4.00% 2.82% -
ROE 3.16% 5.95% 3.23% 4.45% 4.46% 5.23% 6.29% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 143.09 115.55 81.66 104.44 134.49 220.58 369.93 -46.75%
EPS 4.62 8.33 4.43 7.34 7.41 8.32 9.69 -38.83%
DPS 6.00 0.00 5.00 10.00 10.00 0.00 5.00 12.86%
NAPS 1.46 1.40 1.37 1.65 1.66 1.59 1.54 -3.47%
Adjusted Per Share Value based on latest NOSH - 80,040
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 35.63 28.78 20.32 20.82 26.81 43.93 65.16 -33.00%
EPS 1.15 2.07 1.10 1.46 1.48 1.66 1.71 -23.14%
DPS 1.49 0.00 1.24 1.99 1.99 0.00 0.88 41.83%
NAPS 0.3635 0.3486 0.3409 0.3289 0.3309 0.3167 0.2713 21.42%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.77 1.07 1.43 1.92 2.04 2.51 3.23 -
P/RPS 0.54 0.93 1.75 1.84 1.52 1.14 0.87 -27.13%
P/EPS 16.67 12.85 32.28 26.16 27.53 30.17 33.33 -36.85%
EY 6.00 7.79 3.10 3.82 3.63 3.31 3.00 58.40%
DY 7.79 0.00 3.50 5.21 4.90 0.00 1.55 191.97%
P/NAPS 0.53 0.76 1.04 1.16 1.23 1.58 2.10 -59.89%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 25/11/08 29/08/08 22/05/08 25/02/08 15/11/07 14/08/07 -
Price 0.67 0.69 1.12 2.05 1.93 2.36 2.79 -
P/RPS 0.47 0.60 1.37 1.96 1.44 1.07 0.75 -26.66%
P/EPS 14.50 8.28 25.28 27.93 26.05 28.37 28.79 -36.56%
EY 6.90 12.07 3.96 3.58 3.84 3.53 3.47 57.80%
DY 8.96 0.00 4.46 4.88 5.18 0.00 1.79 191.19%
P/NAPS 0.46 0.49 0.82 1.24 1.16 1.48 1.81 -59.71%

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