[DELEUM] YoY Cumulative 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- 53.07%
YoY- 49.11%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 250,824 410,136 280,740 557,907 336,492 -7.07%
PBT 27,398 32,813 26,817 27,117 18,587 10.17%
Tax -5,857 -7,284 -4,189 -6,316 -4,082 9.43%
NP 21,541 25,529 22,628 20,801 14,505 10.38%
-
NP to SH 15,866 20,128 18,632 19,191 12,870 5.36%
-
Tax Rate 21.38% 22.20% 15.62% 23.29% 21.96% -
Total Cost 229,283 384,607 258,112 537,106 321,987 -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 3,499 10,998 5,000 - - -
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 9.62% 12.90% 13.31% 17.17% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 250.89 410.18 280.71 793.65 560.82 -18.20%
EPS 15.87 20.13 18.63 27.30 21.45 -7.25%
DPS 3.50 11.00 5.00 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 62.46 102.14 69.91 138.94 83.80 -7.07%
EPS 3.95 5.01 4.64 4.78 3.21 5.31%
DPS 0.87 2.74 1.25 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 0.41 0.27 0.38 0.32 0.00 -
P/EPS 6.49 5.56 5.74 9.19 0.00 -
EY 15.41 17.97 17.41 10.88 0.00 -
DY 3.40 9.82 4.67 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 0.43 0.27 0.25 0.30 0.00 -
P/EPS 6.74 5.51 3.70 8.64 0.00 -
EY 14.83 18.14 27.00 11.57 0.00 -
DY 3.27 9.91 7.25 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