[DELEUM] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[DELEUM] DELEUM BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 2.05%
YoY- 49.11%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 334,432 546,848 374,320 743,876 448,656 -7.07%
PBT 36,530 43,750 35,756 36,156 24,782 10.17%
Tax -7,809 -9,712 -5,585 -8,421 -5,442 9.44%
NP 28,721 34,038 30,170 27,734 19,340 10.38%
-
NP to SH 21,154 26,837 24,842 25,588 17,160 5.36%
-
Tax Rate 21.38% 22.20% 15.62% 23.29% 21.96% -
Total Cost 305,710 512,809 344,149 716,141 429,316 -8.13%
-
Net Worth 164,958 155,984 140,015 111,771 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,665 14,665 6,667 - - -
Div Payout % 22.05% 54.64% 26.84% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 164,958 155,984 140,015 111,771 0 -
NOSH 99,974 99,990 100,010 70,296 59,999 13.60%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.59% 6.22% 8.06% 3.73% 4.31% -
ROE 12.82% 17.21% 17.74% 22.89% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 334.52 546.90 374.28 1,058.19 747.76 -18.20%
EPS 21.16 26.84 24.84 36.40 28.60 -7.25%
DPS 4.67 14.67 6.67 0.00 0.00 -
NAPS 1.65 1.56 1.40 1.59 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,975
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 83.28 136.18 93.22 185.25 111.73 -7.07%
EPS 5.27 6.68 6.19 6.37 4.27 5.39%
DPS 1.16 3.65 1.66 0.00 0.00 -
NAPS 0.4108 0.3885 0.3487 0.2783 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 - -
Price 1.03 1.12 1.07 2.51 0.00 -
P/RPS 0.31 0.20 0.29 0.24 0.00 -
P/EPS 4.87 4.17 4.31 6.90 0.00 -
EY 20.54 23.96 23.21 14.50 0.00 -
DY 4.53 13.10 6.23 0.00 0.00 -
P/NAPS 0.62 0.72 0.76 1.58 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/10 19/11/09 25/11/08 15/11/07 - -
Price 1.07 1.11 0.69 2.36 0.00 -
P/RPS 0.32 0.20 0.18 0.22 0.00 -
P/EPS 5.06 4.14 2.78 6.48 0.00 -
EY 19.78 24.18 36.00 15.42 0.00 -
DY 4.36 13.21 9.66 0.00 0.00 -
P/NAPS 0.65 0.71 0.49 1.48 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