[DELEUM] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[DELEUM] DELEUM BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -25.59%
YoY- -22.63%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 148,221 89,898 82,886 78,040 104,157 155,737 107,093 24.12%
PBT 10,197 11,798 7,413 8,187 12,875 10,556 11,686 -8.66%
Tax -1,524 -2,528 -1,183 -2,146 -2,670 -1,891 -2,921 -35.11%
NP 8,673 9,270 6,230 6,041 10,205 8,665 8,765 -0.69%
-
NP to SH 7,371 7,042 4,120 4,704 6,322 5,899 8,149 -6.45%
-
Tax Rate 14.95% 21.43% 15.96% 26.21% 20.74% 17.91% 25.00% -
Total Cost 139,548 80,628 76,656 71,999 93,952 147,072 98,328 26.20%
-
Net Worth 173,023 165,046 162,000 165,140 161,050 155,973 154,980 7.59%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 8,001 - 3,500 - - - 4,999 36.71%
Div Payout % 108.55% - 84.95% - - - 61.35% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 173,023 165,046 162,000 165,140 161,050 155,973 154,980 7.59%
NOSH 100,013 100,028 100,000 100,085 100,031 99,983 99,987 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.85% 10.31% 7.52% 7.74% 9.80% 5.56% 8.18% -
ROE 4.26% 4.27% 2.54% 2.85% 3.93% 3.78% 5.26% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 148.20 89.87 82.89 77.97 104.12 155.76 107.11 24.09%
EPS 7.37 7.04 4.12 4.70 6.32 5.90 8.15 -6.46%
DPS 8.00 0.00 3.50 0.00 0.00 0.00 5.00 36.68%
NAPS 1.73 1.65 1.62 1.65 1.61 1.56 1.55 7.57%
Adjusted Per Share Value based on latest NOSH - 100,085
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 36.91 22.39 20.64 19.43 25.94 38.78 26.67 24.11%
EPS 1.84 1.75 1.03 1.17 1.57 1.47 2.03 -6.32%
DPS 1.99 0.00 0.87 0.00 0.00 0.00 1.25 36.22%
NAPS 0.4309 0.411 0.4034 0.4113 0.4011 0.3884 0.386 7.59%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.01 1.03 1.15 1.17 1.05 1.12 0.99 -
P/RPS 0.68 1.15 1.39 1.50 1.01 0.72 0.92 -18.20%
P/EPS 13.70 14.63 27.91 24.89 16.61 18.98 12.15 8.30%
EY 7.30 6.83 3.58 4.02 6.02 5.27 8.23 -7.66%
DY 7.92 0.00 3.04 0.00 0.00 0.00 5.05 34.87%
P/NAPS 0.58 0.62 0.71 0.71 0.65 0.72 0.64 -6.33%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 19/11/10 16/08/10 24/05/10 22/02/10 19/11/09 20/08/09 -
Price 1.07 1.07 1.16 1.16 1.10 1.11 1.03 -
P/RPS 0.72 1.19 1.40 1.49 1.06 0.71 0.96 -17.40%
P/EPS 14.52 15.20 28.16 24.68 17.41 18.81 12.64 9.65%
EY 6.89 6.58 3.55 4.05 5.75 5.32 7.91 -8.76%
DY 7.48 0.00 3.02 0.00 0.00 0.00 4.85 33.38%
P/NAPS 0.62 0.65 0.72 0.70 0.68 0.71 0.66 -4.07%

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