[DELEUM] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[DELEUM] DELEUM BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 17.01%
YoY- 38.12%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 385,950 418,074 321,852 508,798 330,376 762,986 462,702 -2.97%
PBT 61,492 39,378 31,200 44,514 27,258 35,454 32,616 11.13%
Tax -14,230 -7,918 -6,658 -10,786 -3,760 -7,966 -6,444 14.10%
NP 47,262 31,460 24,542 33,728 23,498 27,488 26,172 10.34%
-
NP to SH 37,532 26,172 17,648 28,458 20,604 25,074 23,056 8.45%
-
Tax Rate 23.14% 20.11% 21.34% 24.23% 13.79% 22.47% 19.76% -
Total Cost 338,688 386,614 297,310 475,070 306,878 735,498 436,530 -4.13%
-
Net Worth 198,010 176,945 162,073 154,989 137,026 100,767 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 15,000 9,996 7,003 9,999 10,001 6,543 - -
Div Payout % 39.97% 38.20% 39.68% 35.14% 48.54% 26.10% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 198,010 176,945 162,073 154,989 137,026 100,767 0 -
NOSH 150,007 99,969 100,045 99,992 100,019 65,433 60,010 16.48%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.25% 7.52% 7.63% 6.63% 7.11% 3.60% 5.66% -
ROE 18.95% 14.79% 10.89% 18.36% 15.04% 24.88% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 257.29 418.20 321.71 508.83 330.31 1,166.05 771.04 -16.70%
EPS 25.02 26.18 17.64 28.46 20.60 38.32 38.42 -6.89%
DPS 10.00 10.00 7.00 10.00 10.00 10.00 0.00 -
NAPS 1.32 1.77 1.62 1.55 1.37 1.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 99,987
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 96.11 104.11 80.15 126.71 82.27 190.01 115.23 -2.97%
EPS 9.35 6.52 4.39 7.09 5.13 6.24 5.74 8.46%
DPS 3.74 2.49 1.74 2.49 2.49 1.63 0.00 -
NAPS 0.4931 0.4407 0.4036 0.386 0.3412 0.2509 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 1.61 1.10 1.15 0.99 1.43 3.23 0.00 -
P/RPS 0.63 0.26 0.36 0.19 0.43 0.28 0.00 -
P/EPS 6.43 4.20 6.52 3.48 6.94 8.43 0.00 -
EY 15.54 23.80 15.34 28.75 14.41 11.86 0.00 -
DY 6.21 9.09 6.09 10.10 6.99 3.10 0.00 -
P/NAPS 1.22 0.62 0.71 0.64 1.04 2.10 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 18/08/11 16/08/10 20/08/09 29/08/08 14/08/07 - -
Price 1.88 0.99 1.16 1.03 1.12 2.79 0.00 -
P/RPS 0.73 0.24 0.36 0.20 0.34 0.24 0.00 -
P/EPS 7.51 3.78 6.58 3.62 5.44 7.28 0.00 -
EY 13.31 26.44 15.21 27.63 18.39 13.73 0.00 -
DY 5.32 10.10 6.03 9.71 8.93 3.58 0.00 -
P/NAPS 1.42 0.56 0.72 0.66 0.82 1.81 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