[DELEUM] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[DELEUM] DELEUM BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 7.32%
YoY- 0.61%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 437,980 354,981 553,200 388,282 673,462 -10.19%
PBT 43,419 40,273 42,938 35,499 36,059 4.74%
Tax -8,649 -8,527 -9,538 -6,140 -8,964 -0.88%
NP 34,770 31,746 33,400 29,359 27,095 6.42%
-
NP to SH 29,165 22,188 24,747 24,561 24,411 4.54%
-
Tax Rate 19.92% 21.17% 22.21% 17.30% 24.86% -
Total Cost 403,210 323,235 519,800 358,923 646,367 -11.12%
-
Net Worth 180,958 165,046 155,973 139,999 79,975 22.62%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 12,999 3,500 10,998 21,003 11,938 2.14%
Div Payout % 44.57% 15.77% 44.44% 85.52% 48.90% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 180,958 165,046 155,973 139,999 79,975 22.62%
NOSH 99,977 100,028 99,983 100,000 79,975 5.73%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.94% 8.94% 6.04% 7.56% 4.02% -
ROE 16.12% 13.44% 15.87% 17.54% 30.52% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 438.08 354.88 553.29 388.28 842.08 -15.06%
EPS 29.17 22.18 24.75 24.56 30.52 -1.12%
DPS 13.00 3.50 11.00 21.00 14.93 -3.39%
NAPS 1.81 1.65 1.56 1.40 1.00 15.97%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 109.07 88.40 137.76 96.69 167.71 -10.19%
EPS 7.26 5.53 6.16 6.12 6.08 4.53%
DPS 3.24 0.87 2.74 5.23 2.97 2.19%
NAPS 0.4506 0.411 0.3884 0.3486 0.1992 22.62%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.43 1.03 1.12 1.07 2.51 -
P/RPS 0.33 0.29 0.20 0.28 0.30 2.40%
P/EPS 4.90 4.64 4.53 4.36 8.22 -12.12%
EY 20.40 21.54 22.10 22.95 12.16 13.79%
DY 9.09 3.40 9.82 19.63 5.95 11.16%
P/NAPS 0.79 0.62 0.72 0.76 2.51 -25.08%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 17/11/11 19/11/10 19/11/09 25/11/08 - -
Price 1.06 1.07 1.11 0.69 0.00 -
P/RPS 0.24 0.30 0.20 0.18 0.00 -
P/EPS 3.63 4.82 4.48 2.81 0.00 -
EY 27.52 20.73 22.30 35.60 0.00 -
DY 12.26 3.27 9.91 30.44 0.00 -
P/NAPS 0.59 0.65 0.71 0.49 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