[DELEUM] YoY Quarter Result on 31-Mar-2010 [#1]

Stock
[DELEUM] DELEUM BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -25.59%
YoY- -22.63%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 86,502 82,776 128,443 78,040 147,306 83,597 119,835 -5.28%
PBT 11,144 15,275 7,969 8,187 10,571 7,294 8,475 4.66%
Tax -1,901 -3,354 -1,267 -2,146 -2,472 -530 -2,101 -1.65%
NP 9,243 11,921 6,702 6,041 8,099 6,764 6,374 6.38%
-
NP to SH 6,837 10,018 5,709 4,704 6,080 5,875 5,683 3.12%
-
Tax Rate 17.06% 21.96% 15.90% 26.21% 23.38% 7.27% 24.79% -
Total Cost 77,259 70,855 121,741 71,999 139,207 76,833 113,461 -6.19%
-
Net Worth 208,408 188,962 169,970 165,140 152,999 132,067 76,813 18.08%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 8,998 - - - 8,004 - -
Div Payout % - 89.82% - - - 136.24% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 208,408 188,962 169,970 165,140 152,999 132,067 76,813 18.08%
NOSH 149,934 99,980 99,982 100,085 100,000 80,040 60,010 16.47%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.69% 14.40% 5.22% 7.74% 5.50% 8.09% 5.32% -
ROE 3.28% 5.30% 3.36% 2.85% 3.97% 4.45% 7.40% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 57.69 82.79 128.47 77.97 147.31 104.44 199.69 -18.67%
EPS 4.56 10.02 5.71 4.70 6.08 7.34 9.47 -11.45%
DPS 0.00 9.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.39 1.89 1.70 1.65 1.53 1.65 1.28 1.38%
Adjusted Per Share Value based on latest NOSH - 100,085
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 21.54 20.61 31.99 19.43 36.68 20.82 29.84 -5.28%
EPS 1.70 2.49 1.42 1.17 1.51 1.46 1.42 3.04%
DPS 0.00 2.24 0.00 0.00 0.00 1.99 0.00 -
NAPS 0.519 0.4706 0.4233 0.4113 0.381 0.3289 0.1913 18.07%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 - -
Price 2.16 1.56 1.13 1.17 0.71 1.92 0.00 -
P/RPS 3.74 1.88 0.88 1.50 0.48 1.84 0.00 -
P/EPS 47.37 15.57 19.79 24.89 11.68 26.16 0.00 -
EY 2.11 6.42 5.05 4.02 8.56 3.82 0.00 -
DY 0.00 5.77 0.00 0.00 0.00 5.21 0.00 -
P/NAPS 1.55 0.83 0.66 0.71 0.46 1.16 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 22/05/12 16/05/11 24/05/10 25/05/09 22/05/08 29/05/07 -
Price 3.62 1.59 1.06 1.16 0.93 2.05 0.00 -
P/RPS 6.27 1.92 0.83 1.49 0.63 1.96 0.00 -
P/EPS 79.39 15.87 18.56 24.68 15.30 27.93 0.00 -
EY 1.26 6.30 5.39 4.05 6.54 3.58 0.00 -
DY 0.00 5.66 0.00 0.00 0.00 4.88 0.00 -
P/NAPS 2.60 0.84 0.62 0.70 0.61 1.24 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