[DELEUM] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[DELEUM] DELEUM BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 4.67%
YoY- 16.59%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 173,451 155,249 106,544 148,221 104,157 143,064 107,650 8.26%
PBT 17,914 19,310 12,487 10,197 12,875 10,125 8,682 12.81%
Tax -1,272 -2,588 -3,873 -1,524 -2,670 -2,254 -1,951 -6.87%
NP 16,642 16,722 8,614 8,673 10,205 7,871 6,731 16.26%
-
NP to SH 14,568 13,504 7,239 7,371 6,322 4,619 5,931 16.14%
-
Tax Rate 7.10% 13.40% 31.02% 14.95% 20.74% 22.26% 22.47% -
Total Cost 156,809 138,527 97,930 139,548 93,952 135,193 100,919 7.61%
-
Net Worth 150,030 216,064 187,974 173,023 161,050 145,968 132,867 2.04%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 16,503 15,004 8,998 8,001 - 5,998 8,004 12.80%
Div Payout % 113.29% 111.11% 124.31% 108.55% - 129.87% 134.95% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 150,030 216,064 187,974 173,023 161,050 145,968 132,867 2.04%
NOSH 150,030 150,044 99,986 100,013 100,031 99,978 80,040 11.02%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 9.59% 10.77% 8.08% 5.85% 9.80% 5.50% 6.25% -
ROE 9.71% 6.25% 3.85% 4.26% 3.93% 3.16% 4.46% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 115.61 103.47 106.56 148.20 104.12 143.09 134.49 -2.48%
EPS 3.64 9.00 7.24 7.37 6.32 4.62 7.41 -11.16%
DPS 11.00 10.00 9.00 8.00 0.00 6.00 10.00 1.59%
NAPS 1.00 1.44 1.88 1.73 1.61 1.46 1.66 -8.09%
Adjusted Per Share Value based on latest NOSH - 100,013
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 43.19 38.66 26.53 36.91 25.94 35.63 26.81 8.26%
EPS 3.63 3.36 1.80 1.84 1.57 1.15 1.48 16.11%
DPS 4.11 3.74 2.24 1.99 0.00 1.49 1.99 12.83%
NAPS 0.3736 0.5381 0.4681 0.4309 0.4011 0.3635 0.3309 2.04%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 4.40 1.94 1.05 1.01 1.05 0.77 2.04 -
P/RPS 3.81 1.87 0.99 0.68 1.01 0.54 1.52 16.53%
P/EPS 45.31 21.56 14.50 13.70 16.61 16.67 27.53 8.65%
EY 2.21 4.64 6.90 7.30 6.02 6.00 3.63 -7.93%
DY 2.50 5.15 8.57 7.92 0.00 7.79 4.90 -10.60%
P/NAPS 4.40 1.35 0.56 0.58 0.65 0.53 1.23 23.64%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 22/02/12 24/02/11 22/02/10 24/02/09 25/02/08 -
Price 5.24 1.90 1.19 1.07 1.10 0.67 1.93 -
P/RPS 4.53 1.84 1.12 0.72 1.06 0.47 1.44 21.02%
P/EPS 53.96 21.11 16.44 14.52 17.41 14.50 26.05 12.89%
EY 1.85 4.74 6.08 6.89 5.75 6.90 3.84 -11.45%
DY 2.10 5.26 7.56 7.48 0.00 8.96 5.18 -13.95%
P/NAPS 5.24 1.32 0.63 0.62 0.68 0.46 1.16 28.54%

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