[DELEUM] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[DELEUM] DELEUM BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -49.37%
YoY- -31.75%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 173,451 108,802 112,485 86,502 155,249 125,016 110,199 35.19%
PBT 17,914 23,067 21,188 11,144 19,310 17,415 15,471 10.23%
Tax -1,272 -6,590 -4,889 -1,901 -2,588 -3,554 -3,761 -51.36%
NP 16,642 16,477 16,299 9,243 16,722 13,861 11,710 26.32%
-
NP to SH 14,568 14,354 13,800 6,837 13,504 12,180 8,748 40.36%
-
Tax Rate 7.10% 28.57% 23.07% 17.06% 13.40% 20.41% 24.31% -
Total Cost 156,809 92,325 96,186 77,259 138,527 111,155 98,489 36.23%
-
Net Worth 150,030 227,984 222,000 208,408 216,064 202,500 198,067 -16.86%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 16,503 - 9,000 - 15,004 - 7,502 68.90%
Div Payout % 113.29% - 65.22% - 111.11% - 85.76% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 150,030 227,984 222,000 208,408 216,064 202,500 198,067 -16.86%
NOSH 150,030 149,989 150,000 149,934 150,044 150,000 150,051 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.59% 15.14% 14.49% 10.69% 10.77% 11.09% 10.63% -
ROE 9.71% 6.30% 6.22% 3.28% 6.25% 6.01% 4.42% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 115.61 72.54 74.99 57.69 103.47 83.34 73.44 35.21%
EPS 3.64 9.57 9.20 4.56 9.00 8.12 5.83 -26.88%
DPS 11.00 0.00 6.00 0.00 10.00 0.00 5.00 68.91%
NAPS 1.00 1.52 1.48 1.39 1.44 1.35 1.32 -16.85%
Adjusted Per Share Value based on latest NOSH - 149,934
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 43.19 27.10 28.01 21.54 38.66 31.13 27.44 35.19%
EPS 3.63 3.57 3.44 1.70 3.36 3.03 2.18 40.35%
DPS 4.11 0.00 2.24 0.00 3.74 0.00 1.87 68.80%
NAPS 0.3736 0.5678 0.5529 0.519 0.5381 0.5043 0.4933 -16.87%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.40 3.83 2.92 2.16 1.94 1.70 1.61 -
P/RPS 3.81 5.28 3.89 3.74 1.87 2.04 2.19 44.50%
P/EPS 45.31 40.02 31.74 47.37 21.56 20.94 27.62 38.97%
EY 2.21 2.50 3.15 2.11 4.64 4.78 3.62 -27.97%
DY 2.50 0.00 2.05 0.00 5.15 0.00 3.11 -13.51%
P/NAPS 4.40 2.52 1.97 1.55 1.35 1.26 1.22 134.62%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 14/11/13 22/08/13 22/05/13 26/02/13 26/11/12 14/08/12 -
Price 5.24 4.53 3.30 3.62 1.90 1.80 1.88 -
P/RPS 4.53 6.24 4.40 6.27 1.84 2.16 2.56 46.14%
P/EPS 53.96 47.34 35.87 79.39 21.11 22.17 32.25 40.80%
EY 1.85 2.11 2.79 1.26 4.74 4.51 3.10 -29.05%
DY 2.10 0.00 1.82 0.00 5.26 0.00 2.66 -14.54%
P/NAPS 5.24 2.98 2.23 2.60 1.32 1.33 1.42 138.22%

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