[DELEUM] YoY Quarter Result on 31-Mar-2009 [#1]

Stock
[DELEUM] DELEUM BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 31.63%
YoY- 3.49%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 82,776 128,443 78,040 147,306 83,597 119,835 82,526 0.05%
PBT 15,275 7,969 8,187 10,571 7,294 8,475 7,703 12.07%
Tax -3,354 -1,267 -2,146 -2,472 -530 -2,101 -1,504 14.28%
NP 11,921 6,702 6,041 8,099 6,764 6,374 6,199 11.50%
-
NP to SH 10,018 5,709 4,704 6,080 5,875 5,683 5,576 10.24%
-
Tax Rate 21.96% 15.90% 26.21% 23.38% 7.27% 24.79% 19.52% -
Total Cost 70,855 121,741 71,999 139,207 76,833 113,461 76,327 -1.23%
-
Net Worth 188,962 169,970 165,140 152,999 132,067 76,813 0 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 8,998 - - - 8,004 - - -
Div Payout % 89.82% - - - 136.24% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 188,962 169,970 165,140 152,999 132,067 76,813 0 -
NOSH 99,980 99,982 100,085 100,000 80,040 60,010 60,021 8.86%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 14.40% 5.22% 7.74% 5.50% 8.09% 5.32% 7.51% -
ROE 5.30% 3.36% 2.85% 3.97% 4.45% 7.40% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 82.79 128.47 77.97 147.31 104.44 199.69 137.49 -8.09%
EPS 10.02 5.71 4.70 6.08 7.34 9.47 9.29 1.26%
DPS 9.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.89 1.70 1.65 1.53 1.65 1.28 0.00 -
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 20.61 31.99 19.43 36.68 20.82 29.84 20.55 0.04%
EPS 2.49 1.42 1.17 1.51 1.46 1.42 1.39 10.19%
DPS 2.24 0.00 0.00 0.00 1.99 0.00 0.00 -
NAPS 0.4706 0.4233 0.4113 0.381 0.3289 0.1913 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 - - -
Price 1.56 1.13 1.17 0.71 1.92 0.00 0.00 -
P/RPS 1.88 0.88 1.50 0.48 1.84 0.00 0.00 -
P/EPS 15.57 19.79 24.89 11.68 26.16 0.00 0.00 -
EY 6.42 5.05 4.02 8.56 3.82 0.00 0.00 -
DY 5.77 0.00 0.00 0.00 5.21 0.00 0.00 -
P/NAPS 0.83 0.66 0.71 0.46 1.16 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 16/05/11 24/05/10 25/05/09 22/05/08 29/05/07 - -
Price 1.59 1.06 1.16 0.93 2.05 0.00 0.00 -
P/RPS 1.92 0.83 1.49 0.63 1.96 0.00 0.00 -
P/EPS 15.87 18.56 24.68 15.30 27.93 0.00 0.00 -
EY 6.30 5.39 4.05 6.54 3.58 0.00 0.00 -
DY 5.66 0.00 0.00 0.00 4.88 0.00 0.00 -
P/NAPS 0.84 0.62 0.70 0.61 1.24 0.00 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