[DELEUM] YoY 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- -44.55%
YoY- -22.12%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 106,544 148,221 104,157 143,064 107,650 115,555 -1.60%
PBT 12,487 10,197 12,875 10,125 8,682 8,942 6.90%
Tax -3,873 -1,524 -2,670 -2,254 -1,951 -2,648 7.89%
NP 8,614 8,673 10,205 7,871 6,731 6,294 6.47%
-
NP to SH 7,239 7,371 6,322 4,619 5,931 5,220 6.75%
-
Tax Rate 31.02% 14.95% 20.74% 22.26% 22.47% 29.61% -
Total Cost 97,930 139,548 93,952 135,193 100,919 109,261 -2.16%
-
Net Worth 187,974 173,023 161,050 145,968 132,867 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 8,998 8,001 - 5,998 8,004 - -
Div Payout % 124.31% 108.55% - 129.87% 134.95% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 187,974 173,023 161,050 145,968 132,867 78,599 19.04%
NOSH 99,986 100,013 100,031 99,978 80,040 60,000 10.74%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.08% 5.85% 9.80% 5.50% 6.25% 5.45% -
ROE 3.85% 4.26% 3.93% 3.16% 4.46% 6.64% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 106.56 148.20 104.12 143.09 134.49 192.59 -11.15%
EPS 7.24 7.37 6.32 4.62 7.41 8.70 -3.60%
DPS 9.00 8.00 0.00 6.00 10.00 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 26.53 36.91 25.94 35.63 26.81 28.78 -1.61%
EPS 1.80 1.84 1.57 1.15 1.48 1.30 6.72%
DPS 2.24 1.99 0.00 1.49 1.99 0.00 -
NAPS 0.4681 0.4309 0.4011 0.3635 0.3309 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 0.99 0.68 1.01 0.54 1.52 0.00 -
P/EPS 14.50 13.70 16.61 16.67 27.53 0.00 -
EY 6.90 7.30 6.02 6.00 3.63 0.00 -
DY 8.57 7.92 0.00 7.79 4.90 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 1.12 0.72 1.06 0.47 1.44 0.00 -
P/EPS 16.44 14.52 17.41 14.50 26.05 0.00 -
EY 6.08 6.89 5.75 6.90 3.84 0.00 -
DY 7.56 7.48 0.00 8.96 5.18 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