[DELEUM] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[DELEUM] DELEUM BHD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 87.59%
YoY- -37.99%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 198,987 192,975 209,037 160,926 254,399 165,188 381,493 -10.27%
PBT 32,332 30,746 19,689 15,600 22,257 13,629 17,727 10.52%
Tax -6,790 -7,115 -3,959 -3,329 -5,393 -1,880 -3,983 9.28%
NP 25,542 23,631 15,730 12,271 16,864 11,749 13,744 10.87%
-
NP to SH 20,637 18,766 13,086 8,824 14,229 10,302 12,537 8.65%
-
Tax Rate 21.00% 23.14% 20.11% 21.34% 24.23% 13.79% 22.47% -
Total Cost 173,445 169,344 193,307 148,655 237,535 153,439 367,749 -11.76%
-
Net Worth 221,967 198,010 176,945 162,073 154,989 137,026 100,767 14.05%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 8,998 7,500 4,998 3,501 4,999 5,000 3,271 18.35%
Div Payout % 43.60% 39.97% 38.20% 39.68% 35.14% 48.54% 26.10% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 221,967 198,010 176,945 162,073 154,989 137,026 100,767 14.05%
NOSH 149,978 150,007 99,969 100,045 99,992 100,019 65,433 14.81%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 12.84% 12.25% 7.52% 7.63% 6.63% 7.11% 3.60% -
ROE 9.30% 9.48% 7.40% 5.44% 9.18% 7.52% 12.44% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 132.68 128.64 209.10 160.85 254.42 165.16 583.03 -21.84%
EPS 13.76 12.51 13.09 8.82 14.23 10.30 19.16 -5.36%
DPS 6.00 5.00 5.00 3.50 5.00 5.00 5.00 3.08%
NAPS 1.48 1.32 1.77 1.62 1.55 1.37 1.54 -0.65%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 49.55 48.06 52.06 40.08 63.35 41.14 95.00 -10.27%
EPS 5.14 4.67 3.26 2.20 3.54 2.57 3.12 8.66%
DPS 2.24 1.87 1.24 0.87 1.25 1.25 0.81 18.45%
NAPS 0.5528 0.4931 0.4407 0.4036 0.386 0.3412 0.2509 14.05%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.92 1.61 1.10 1.15 0.99 1.43 3.23 -
P/RPS 2.20 1.25 0.53 0.71 0.39 0.87 0.55 25.96%
P/EPS 21.22 12.87 8.40 13.04 6.96 13.88 16.86 3.90%
EY 4.71 7.77 11.90 7.67 14.37 7.20 5.93 -3.76%
DY 2.05 3.11 4.55 3.04 5.05 3.50 1.55 4.76%
P/NAPS 1.97 1.22 0.62 0.71 0.64 1.04 2.10 -1.05%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 14/08/12 18/08/11 16/08/10 20/08/09 29/08/08 14/08/07 -
Price 3.30 1.88 0.99 1.16 1.03 1.12 2.79 -
P/RPS 2.49 1.46 0.47 0.72 0.40 0.68 0.48 31.53%
P/EPS 23.98 15.03 7.56 13.15 7.24 10.87 14.56 8.66%
EY 4.17 6.65 13.22 7.60 13.82 9.20 6.87 -7.97%
DY 1.82 2.66 5.05 3.02 4.85 4.46 1.79 0.27%
P/NAPS 2.23 1.42 0.56 0.72 0.66 0.82 1.81 3.53%

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