[DELEUM] YoY Annual (Unaudited) Result on 31-Dec-2007 [#4]

Stock
[DELEUM] DELEUM BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
YoY- 38.87%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 399,045 514,293 425,055 665,557 452,047 -3.06%
PBT 37,595 45,688 36,912 35,799 27,529 8.09%
Tax -7,381 -9,954 -6,472 -8,267 -6,730 2.33%
NP 30,214 35,734 30,440 27,532 20,799 9.77%
-
NP to SH 23,237 26,450 23,251 25,121 18,090 6.45%
-
Tax Rate 19.63% 21.79% 17.53% 23.09% 24.45% -
Total Cost 368,831 478,559 394,615 638,025 431,248 -3.83%
-
Net Worth 172,977 160,999 146,006 120,802 78,599 21.78%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 11,498 10,999 11,000 10,915 8,400 8.15%
Div Payout % 49.48% 41.59% 47.31% 43.45% 46.43% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 172,977 160,999 146,006 120,802 78,599 21.78%
NOSH 99,987 99,999 100,004 72,772 60,000 13.60%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.57% 6.95% 7.16% 4.14% 4.60% -
ROE 13.43% 16.43% 15.92% 20.80% 23.02% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 399.10 514.29 425.04 914.57 753.41 -14.67%
EPS 23.24 26.45 23.25 34.52 30.15 -6.29%
DPS 11.50 11.00 11.00 15.00 14.00 -4.79%
NAPS 1.73 1.61 1.46 1.66 1.31 7.19%
Adjusted Per Share Value based on latest NOSH - 80,040
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 99.38 128.08 105.85 165.75 112.57 -3.06%
EPS 5.79 6.59 5.79 6.26 4.51 6.44%
DPS 2.86 2.74 2.74 2.72 2.09 8.15%
NAPS 0.4308 0.4009 0.3636 0.3008 0.1957 21.79%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 1.01 1.05 0.77 2.04 0.00 -
P/RPS 0.25 0.20 0.18 0.22 0.00 -
P/EPS 4.35 3.97 3.31 5.91 0.00 -
EY 23.01 25.19 30.19 16.92 0.00 -
DY 11.39 10.48 14.29 7.35 0.00 -
P/NAPS 0.58 0.65 0.53 1.23 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 24/02/11 22/02/10 24/02/09 25/02/08 - -
Price 1.07 1.10 0.67 1.93 0.00 -
P/RPS 0.27 0.21 0.16 0.21 0.00 -
P/EPS 4.60 4.16 2.88 5.59 0.00 -
EY 21.72 24.05 34.70 17.89 0.00 -
DY 10.75 10.00 16.42 7.77 0.00 -
P/NAPS 0.62 0.68 0.46 1.16 0.00 -

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