[DELEUM] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[DELEUM] DELEUM BHD
Announcement Date
16-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -22.55%
YoY- 21.36%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 106,544 80,722 80,594 128,443 148,221 89,898 82,886 18.16%
PBT 12,487 13,533 11,720 7,969 10,197 11,798 7,413 41.43%
Tax -3,873 -3,166 -2,692 -1,267 -1,524 -2,528 -1,183 120.00%
NP 8,614 10,367 9,028 6,702 8,673 9,270 6,230 24.03%
-
NP to SH 7,239 8,708 7,377 5,709 7,371 7,042 4,120 45.45%
-
Tax Rate 31.02% 23.39% 22.97% 15.90% 14.95% 21.43% 15.96% -
Total Cost 97,930 70,355 71,566 121,741 139,548 80,628 76,656 17.68%
-
Net Worth 187,974 180,958 176,928 169,970 173,023 165,046 162,000 10.39%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 8,998 - 4,997 - 8,001 - 3,500 87.34%
Div Payout % 124.31% - 67.75% - 108.55% - 84.95% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 187,974 180,958 176,928 169,970 173,023 165,046 162,000 10.39%
NOSH 99,986 99,977 99,959 99,982 100,013 100,028 100,000 -0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.08% 12.84% 11.20% 5.22% 5.85% 10.31% 7.52% -
ROE 3.85% 4.81% 4.17% 3.36% 4.26% 4.27% 2.54% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 106.56 80.74 80.63 128.47 148.20 89.87 82.89 18.17%
EPS 7.24 8.71 7.38 5.71 7.37 7.04 4.12 45.47%
DPS 9.00 0.00 5.00 0.00 8.00 0.00 3.50 87.37%
NAPS 1.88 1.81 1.77 1.70 1.73 1.65 1.62 10.40%
Adjusted Per Share Value based on latest NOSH - 99,982
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 26.53 20.10 20.07 31.99 36.91 22.39 20.64 18.16%
EPS 1.80 2.17 1.84 1.42 1.84 1.75 1.03 44.93%
DPS 2.24 0.00 1.24 0.00 1.99 0.00 0.87 87.53%
NAPS 0.4681 0.4506 0.4406 0.4233 0.4309 0.411 0.4034 10.39%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.05 1.43 1.10 1.13 1.01 1.03 1.15 -
P/RPS 0.99 1.77 1.36 0.88 0.68 1.15 1.39 -20.19%
P/EPS 14.50 16.42 14.91 19.79 13.70 14.63 27.91 -35.29%
EY 6.90 6.09 6.71 5.05 7.30 6.83 3.58 54.68%
DY 8.57 0.00 4.55 0.00 7.92 0.00 3.04 99.18%
P/NAPS 0.56 0.79 0.62 0.66 0.58 0.62 0.71 -14.59%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 17/11/11 18/08/11 16/05/11 24/02/11 19/11/10 16/08/10 -
Price 1.19 1.06 0.99 1.06 1.07 1.07 1.16 -
P/RPS 1.12 1.31 1.23 0.83 0.72 1.19 1.40 -13.78%
P/EPS 16.44 12.17 13.41 18.56 14.52 15.20 28.16 -30.07%
EY 6.08 8.22 7.45 5.39 6.89 6.58 3.55 43.00%
DY 7.56 0.00 5.05 0.00 7.48 0.00 3.02 84.05%
P/NAPS 0.63 0.59 0.56 0.62 0.62 0.65 0.72 -8.49%

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