[DELEUM] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[DELEUM] DELEUM BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 24.79%
YoY- -7.44%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 396,303 399,045 514,293 425,055 665,557 452,047 -2.59%
PBT 45,709 37,595 45,688 36,912 35,799 27,529 10.66%
Tax -10,998 -7,381 -9,954 -6,472 -8,267 -6,730 10.31%
NP 34,711 30,214 35,734 30,440 27,532 20,799 10.77%
-
NP to SH 29,033 23,237 26,450 23,251 25,121 18,090 9.91%
-
Tax Rate 24.06% 19.63% 21.79% 17.53% 23.09% 24.45% -
Total Cost 361,592 368,831 478,559 394,615 638,025 431,248 -3.46%
-
Net Worth 188,019 172,977 160,999 146,006 120,802 78,599 19.04%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 14,001 11,498 10,999 11,000 10,915 8,400 10.75%
Div Payout % 48.23% 49.48% 41.59% 47.31% 43.45% 46.43% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 188,019 172,977 160,999 146,006 120,802 78,599 19.04%
NOSH 100,010 99,987 99,999 100,004 72,772 60,000 10.75%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.76% 7.57% 6.95% 7.16% 4.14% 4.60% -
ROE 15.44% 13.43% 16.43% 15.92% 20.80% 23.02% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 396.26 399.10 514.29 425.04 914.57 753.41 -12.05%
EPS 29.03 23.24 26.45 23.25 34.52 30.15 -0.75%
DPS 14.00 11.50 11.00 11.00 15.00 14.00 0.00%
NAPS 1.88 1.73 1.61 1.46 1.66 1.31 7.48%
Adjusted Per Share Value based on latest NOSH - 99,978
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 98.69 99.38 128.08 105.85 165.75 112.57 -2.59%
EPS 7.23 5.79 6.59 5.79 6.26 4.51 9.89%
DPS 3.49 2.86 2.74 2.74 2.72 2.09 10.79%
NAPS 0.4682 0.4308 0.4009 0.3636 0.3008 0.1957 19.04%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 1.05 1.01 1.05 0.77 2.04 0.00 -
P/RPS 0.26 0.25 0.20 0.18 0.22 0.00 -
P/EPS 3.62 4.35 3.97 3.31 5.91 0.00 -
EY 27.65 23.01 25.19 30.19 16.92 0.00 -
DY 13.33 11.39 10.48 14.29 7.35 0.00 -
P/NAPS 0.56 0.58 0.65 0.53 1.23 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/12 24/02/11 22/02/10 24/02/09 25/02/08 - -
Price 1.19 1.07 1.10 0.67 1.93 0.00 -
P/RPS 0.30 0.27 0.21 0.16 0.21 0.00 -
P/EPS 4.10 4.60 4.16 2.88 5.59 0.00 -
EY 24.39 21.72 24.05 34.70 17.89 0.00 -
DY 11.76 10.75 10.00 16.42 7.77 0.00 -
P/NAPS 0.63 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