[DELEUM] YoY TTM 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- 0.88%
YoY- -7.34%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 350,636 449,448 445,027 487,513 629,211 489,356 -6.44%
PBT 53,015 37,377 43,304 40,219 34,618 28,301 13.35%
Tax -13,085 -6,502 -9,628 -8,385 -6,696 -7,327 12.28%
NP 39,930 30,875 33,676 31,834 27,922 20,974 13.72%
-
NP to SH 33,342 24,242 25,074 23,455 25,313 18,197 12.86%
-
Tax Rate 24.68% 17.40% 22.23% 20.85% 19.34% 25.89% -
Total Cost 310,706 418,573 411,351 455,679 601,289 468,382 -7.87%
-
Net Worth 188,962 169,970 165,140 152,999 132,067 76,813 19.70%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 22,994 11,501 4,999 10,994 19,544 8,401 22.28%
Div Payout % 68.97% 47.44% 19.94% 46.87% 77.21% 46.17% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 188,962 169,970 165,140 152,999 132,067 76,813 19.70%
NOSH 99,980 99,982 100,085 100,000 80,040 60,010 10.73%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 11.39% 6.87% 7.57% 6.53% 4.44% 4.29% -
ROE 17.64% 14.26% 15.18% 15.33% 19.17% 23.69% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 350.71 449.53 444.65 487.51 786.11 815.45 -15.51%
EPS 33.35 24.25 25.05 23.46 31.63 30.32 1.92%
DPS 23.00 11.50 5.00 11.00 24.42 14.00 10.42%
NAPS 1.89 1.70 1.65 1.53 1.65 1.28 8.09%
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 CAGR
RPS 87.32 111.93 110.83 121.41 156.69 121.87 -6.44%
EPS 8.30 6.04 6.24 5.84 6.30 4.53 12.85%
DPS 5.73 2.86 1.25 2.74 4.87 2.09 22.32%
NAPS 0.4706 0.4233 0.4113 0.381 0.3289 0.1913 19.70%
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 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 -
P/RPS 0.44 0.25 0.26 0.15 0.24 0.00 -
P/EPS 4.68 4.66 4.67 3.03 6.07 0.00 -
EY 21.38 21.46 21.41 33.04 16.47 0.00 -
DY 14.74 10.18 4.27 15.49 12.72 0.00 -
P/NAPS 0.83 0.66 0.71 0.46 1.16 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 CAGR
Date 22/05/12 16/05/11 24/05/10 25/05/09 22/05/08 - -
Price 1.59 1.06 1.16 0.93 2.05 0.00 -
P/RPS 0.45 0.24 0.26 0.19 0.26 0.00 -
P/EPS 4.77 4.37 4.63 3.97 6.48 0.00 -
EY 20.97 22.87 21.60 25.22 15.43 0.00 -
DY 14.47 10.85 4.31 11.83 11.91 0.00 -
P/NAPS 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