[DELEUM] YoY Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	80,594	82,886	107,093	81,591	261,658	148,825	-11.53%
YoY %	-2.77%	-22.60%	31.26%	-68.82%	75.82%	-	-
Horiz. %	54.15%	55.69%	71.96%	54.82%	175.82%	100.00%	-
PBT	11,720	7,413	11,686	6,335	9,252	8,605	6.37%
YoY %	58.10%	-36.57%	84.47%	-31.53%	7.52%	-	-
Horiz. %	136.20%	86.15%	135.80%	73.62%	107.52%	100.00%	-
Tax	-2,692	-1,183	-2,921	-1,350	-1,882	-1,718	9.39%
YoY %	-127.56%	59.50%	-116.37%	28.27%	-9.55%	-	-
Horiz. %	156.69%	68.86%	170.02%	78.58%	109.55%	100.00%	-
NP	9,028	6,230	8,765	4,985	7,370	6,887	5.56%
YoY %	44.91%	-28.92%	75.83%	-32.36%	7.01%	-	-
Horiz. %	131.09%	90.46%	127.27%	72.38%	107.01%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	7,377	4,120	8,149	4,426	6,854	5,952	4.38%
YoY %	79.05%	-49.44%	84.12%	-35.42%	15.15%	-	-
Horiz. %	123.94%	69.22%	136.91%	74.36%	115.15%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	22.97%	15.96%	25.00%	21.31%	20.34%	19.97%	-
YoY %	43.92%	-36.16%	17.32%	4.77%	1.85%	-	-
Horiz. %	115.02%	79.92%	125.19%	106.71%	101.85%	100.00%	-
Total Cost	71,566	76,656	98,328	76,606	254,288	141,938	-12.79%
YoY %	-6.64%	-22.04%	28.36%	-69.87%	79.15%	-	-
Horiz. %	50.42%	54.01%	69.28%	53.97%	179.15%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	176,928	162,000	154,980	136,876	108,928	0	-
YoY %	9.21%	4.53%	13.23%	25.66%	0.00%	-	-
Horiz. %	162.43%	148.72%	142.28%	125.66%	100.00%	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	4,997	3,500	4,999	4,995	3,536	-	-
YoY %	42.77%	-29.99%	0.08%	41.26%	0.00%	-	-
Horiz. %	141.32%	98.98%	141.37%	141.26%	100.00%	-	-
Div Payout %	67.75%	84.95%	61.35%	112.87%	51.60%	-	-
YoY %	-20.25%	38.47%	-45.65%	118.74%	0.00%	-	-
Horiz. %	131.30%	164.63%	118.90%	218.74%	100.00%	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	176,928	162,000	154,980	136,876	108,928	0	-
YoY %	9.21%	4.53%	13.23%	25.66%	0.00%	-	-
Horiz. %	162.43%	148.72%	142.28%	125.66%	100.00%	-	-
NOSH	99,959	100,000	99,987	99,909	70,732	59,999	10.74%
YoY %	-0.04%	0.01%	0.08%	41.25%	17.89%	-	-
Horiz. %	166.60%	166.67%	166.65%	166.52%	117.89%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	11.20%	7.52%	8.18%	6.11%	2.82%	4.63%	-
YoY %	48.94%	-8.07%	33.88%	116.67%	-39.09%	-	-
Horiz. %	241.90%	162.42%	176.67%	131.97%	60.91%	100.00%	-
ROE	4.17%	2.54%	5.26%	3.23%	6.29%	0.00%	-
YoY %	64.17%	-51.71%	62.85%	-48.65%	0.00%	-	-
Horiz. %	66.30%	40.38%	83.62%	51.35%	100.00%	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	80.63	82.89	107.11	81.66	369.93	248.04	-20.11%
YoY %	-2.73%	-22.61%	31.17%	-77.93%	49.14%	-	-
Horiz. %	32.51%	33.42%	43.18%	32.92%	149.14%	100.00%	-
EPS	7.38	4.12	8.15	4.43	9.69	9.92	-5.74%
YoY %	79.13%	-49.45%	83.97%	-54.28%	-2.32%	-	-
Horiz. %	74.40%	41.53%	82.16%	44.66%	97.68%	100.00%	-
DPS	5.00	3.50	5.00	5.00	5.00	0.00	-
YoY %	42.86%	-30.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	70.00%	100.00%	100.00%	100.00%	-	-
NAPS	1.77	1.62	1.55	1.37	1.54	0.00	-
YoY %	9.26%	4.52%	13.14%	-11.04%	0.00%	-	-
Horiz. %	114.94%	105.19%	100.65%	88.96%	100.00%	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 99,909
RPS	20.07	20.64	26.67	20.32	65.16	37.06	-11.53%
YoY %	-2.76%	-22.61%	31.25%	-68.82%	75.82%	-	-
Horiz. %	54.16%	55.69%	71.96%	54.83%	175.82%	100.00%	-
EPS	1.84	1.03	2.03	1.10	1.71	1.48	4.44%
YoY %	78.64%	-49.26%	84.55%	-35.67%	15.54%	-	-
Horiz. %	124.32%	69.59%	137.16%	74.32%	115.54%	100.00%	-
DPS	1.24	0.87	1.25	1.24	0.88	0.00	-
YoY %	42.53%	-30.40%	0.81%	40.91%	0.00%	-	-
Horiz. %	140.91%	98.86%	142.05%	140.91%	100.00%	-	-
NAPS	0.4406	0.4034	0.386	0.3409	0.2713	0.00	-
YoY %	9.22%	4.51%	13.23%	25.65%	0.00%	-	-
Horiz. %	162.40%	148.69%	142.28%	125.65%	100.00%	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-	-
Price	1.10	1.15	0.99	1.43	3.23	0.00	-
P/RPS	1.36	1.39	0.92	1.75	0.87	0.00	-
YoY %	-2.16%	51.09%	-47.43%	101.15%	0.00%	-	-
Horiz. %	156.32%	159.77%	105.75%	201.15%	100.00%	-	-
P/EPS	14.91	27.91	12.15	32.28	33.33	0.00	-
YoY %	-46.58%	129.71%	-62.36%	-3.15%	0.00%	-	-
Horiz. %	44.73%	83.74%	36.45%	96.85%	100.00%	-	-
EY	6.71	3.58	8.23	3.10	3.00	0.00	-
YoY %	87.43%	-56.50%	165.48%	3.33%	0.00%	-	-
Horiz. %	223.67%	119.33%	274.33%	103.33%	100.00%	-	-
DY	4.55	3.04	5.05	3.50	1.55	0.00	-
YoY %	49.67%	-39.80%	44.29%	125.81%	0.00%	-	-
Horiz. %	293.55%	196.13%	325.81%	225.81%	100.00%	-	-
P/NAPS	0.62	0.71	0.64	1.04	2.10	0.00	-
YoY %	-12.68%	10.94%	-38.46%	-50.48%	0.00%	-	-
Horiz. %	29.52%	33.81%	30.48%	49.52%	100.00%	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	18/08/11	16/08/10	20/08/09	29/08/08	14/08/07	-	-
Price	0.99	1.16	1.03	1.12	2.79	0.00	-
P/RPS	1.23	1.40	0.96	1.37	0.75	0.00	-
YoY %	-12.14%	45.83%	-29.93%	82.67%	0.00%	-	-
Horiz. %	164.00%	186.67%	128.00%	182.67%	100.00%	-	-
P/EPS	13.41	28.16	12.64	25.28	28.79	0.00	-
YoY %	-52.38%	122.78%	-50.00%	-12.19%	0.00%	-	-
Horiz. %	46.58%	97.81%	43.90%	87.81%	100.00%	-	-
EY	7.45	3.55	7.91	3.96	3.47	0.00	-
YoY %	109.86%	-55.12%	99.75%	14.12%	0.00%	-	-
Horiz. %	214.70%	102.31%	227.95%	114.12%	100.00%	-	-
DY	5.05	3.02	4.85	4.46	1.79	0.00	-
YoY %	67.22%	-37.73%	8.74%	149.16%	0.00%	-	-
Horiz. %	282.12%	168.72%	270.95%	249.16%	100.00%	-	-
P/NAPS	0.56	0.72	0.66	0.82	1.81	0.00	-
YoY %	-22.22%	9.09%	-19.51%	-54.70%	0.00%	-	-
Horiz. %	30.94%	39.78%	36.46%	45.30%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos