[DELEUM] QoQ Cumulative 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- -73.85%
YoY- 3.49%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 514,293 410,136 254,399 147,306 425,055 280,740 165,188 112.77%
PBT 45,688 32,813 22,257 10,571 36,912 26,817 13,629 123.49%
Tax -9,954 -7,284 -5,393 -2,472 -6,472 -4,189 -1,880 202.85%
NP 35,734 25,529 16,864 8,099 30,440 22,628 11,749 109.49%
-
NP to SH 26,450 20,128 14,229 6,080 23,251 18,632 10,302 87.17%
-
Tax Rate 21.79% 22.20% 24.23% 23.38% 17.53% 15.62% 13.79% -
Total Cost 478,559 384,607 237,535 139,207 394,615 258,112 153,439 113.02%
-
Net Worth 160,999 155,984 154,989 152,999 146,006 140,015 137,026 11.31%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 10,999 10,998 4,999 - 11,000 5,000 5,000 68.90%
Div Payout % 41.59% 54.64% 35.14% - 47.31% 26.84% 48.54% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 160,999 155,984 154,989 152,999 146,006 140,015 137,026 11.31%
NOSH 99,999 99,990 99,992 100,000 100,004 100,010 100,019 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.95% 6.22% 6.63% 5.50% 7.16% 8.06% 7.11% -
ROE 16.43% 12.90% 9.18% 3.97% 15.92% 13.31% 7.52% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 514.29 410.18 254.42 147.31 425.04 280.71 165.16 112.79%
EPS 26.45 20.13 14.23 6.08 23.25 18.63 10.30 87.20%
DPS 11.00 11.00 5.00 0.00 11.00 5.00 5.00 68.91%
NAPS 1.61 1.56 1.55 1.53 1.46 1.40 1.37 11.32%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 128.08 102.14 63.35 36.68 105.85 69.91 41.14 112.77%
EPS 6.59 5.01 3.54 1.51 5.79 4.64 2.57 87.02%
DPS 2.74 2.74 1.25 0.00 2.74 1.25 1.25 68.50%
NAPS 0.4009 0.3885 0.386 0.381 0.3636 0.3487 0.3412 11.31%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.05 1.12 0.99 0.71 0.77 1.07 1.43 -
P/RPS 0.20 0.27 0.39 0.48 0.18 0.38 0.87 -62.37%
P/EPS 3.97 5.56 6.96 11.68 3.31 5.74 13.88 -56.48%
EY 25.19 17.97 14.37 8.56 30.19 17.41 7.20 129.93%
DY 10.48 9.82 5.05 0.00 14.29 4.67 3.50 107.32%
P/NAPS 0.65 0.72 0.64 0.46 0.53 0.76 1.04 -26.83%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 19/11/09 20/08/09 25/05/09 24/02/09 25/11/08 29/08/08 -
Price 1.10 1.11 1.03 0.93 0.67 0.69 1.12 -
P/RPS 0.21 0.27 0.40 0.63 0.16 0.25 0.68 -54.21%
P/EPS 4.16 5.51 7.24 15.30 2.88 3.70 10.87 -47.19%
EY 24.05 18.14 13.82 6.54 34.70 27.00 9.20 89.43%
DY 10.00 9.91 4.85 0.00 16.42 7.25 4.46 71.05%
P/NAPS 0.68 0.71 0.66 0.61 0.46 0.49 0.82 -11.70%

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