[DELEUM] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[DELEUM] DELEUM BHD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -6.21%
YoY- -37.99%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 513,772 399,045 334,432 321,852 312,160 514,293 546,848 -4.07%
PBT 31,876 37,595 36,530 31,200 32,748 45,688 43,750 -19.04%
Tax -5,068 -7,381 -7,809 -6,658 -8,584 -9,954 -9,712 -35.20%
NP 26,808 30,214 28,721 24,542 24,164 35,734 34,038 -14.72%
-
NP to SH 22,836 23,237 21,154 17,648 18,816 26,450 26,837 -10.21%
-
Tax Rate 15.90% 19.63% 21.38% 21.34% 26.21% 21.79% 22.20% -
Total Cost 486,964 368,831 305,710 297,310 287,996 478,559 512,809 -3.39%
-
Net Worth 169,970 172,977 164,958 162,073 165,140 160,999 155,984 5.89%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 11,498 4,665 7,003 - 10,999 14,665 -
Div Payout % - 49.48% 22.05% 39.68% - 41.59% 54.64% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 169,970 172,977 164,958 162,073 165,140 160,999 155,984 5.89%
NOSH 99,982 99,987 99,974 100,045 100,085 99,999 99,990 -0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.22% 7.57% 8.59% 7.63% 7.74% 6.95% 6.22% -
ROE 13.44% 13.43% 12.82% 10.89% 11.39% 16.43% 17.21% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 513.86 399.10 334.52 321.71 311.89 514.29 546.90 -4.07%
EPS 22.84 23.24 21.16 17.64 18.80 26.45 26.84 -10.20%
DPS 0.00 11.50 4.67 7.00 0.00 11.00 14.67 -
NAPS 1.70 1.73 1.65 1.62 1.65 1.61 1.56 5.90%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 127.95 99.38 83.28 80.15 77.74 128.08 136.18 -4.07%
EPS 5.69 5.79 5.27 4.39 4.69 6.59 6.68 -10.15%
DPS 0.00 2.86 1.16 1.74 0.00 2.74 3.65 -
NAPS 0.4233 0.4308 0.4108 0.4036 0.4113 0.4009 0.3885 5.89%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.13 1.01 1.03 1.15 1.17 1.05 1.12 -
P/RPS 0.22 0.25 0.31 0.36 0.38 0.20 0.20 6.56%
P/EPS 4.95 4.35 4.87 6.52 6.22 3.97 4.17 12.12%
EY 20.21 23.01 20.54 15.34 16.07 25.19 23.96 -10.73%
DY 0.00 11.39 4.53 6.09 0.00 10.48 13.10 -
P/NAPS 0.66 0.58 0.62 0.71 0.71 0.65 0.72 -5.64%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 16/05/11 24/02/11 19/11/10 16/08/10 24/05/10 22/02/10 19/11/09 -
Price 1.06 1.07 1.07 1.16 1.16 1.10 1.11 -
P/RPS 0.21 0.27 0.32 0.36 0.37 0.21 0.20 3.30%
P/EPS 4.64 4.60 5.06 6.58 6.17 4.16 4.14 7.90%
EY 21.55 21.72 19.78 15.21 16.21 24.05 24.18 -7.39%
DY 0.00 10.75 4.36 6.03 0.00 10.00 13.21 -
P/NAPS 0.62 0.62 0.65 0.72 0.70 0.68 0.71 -8.64%

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