[DELEUM] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[DELEUM] DELEUM BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -5.2%
YoY- 6.9%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 476,966 350,636 449,448 445,027 487,513 629,211 489,356 -0.42%
PBT 63,340 53,015 37,377 43,304 40,219 34,618 28,301 14.35%
Tax -11,804 -13,085 -6,502 -9,628 -8,385 -6,696 -7,327 8.26%
NP 51,536 39,930 30,875 33,676 31,834 27,922 20,974 16.14%
-
NP to SH 41,269 33,342 24,242 25,074 23,455 25,313 18,197 14.60%
-
Tax Rate 18.64% 24.68% 17.40% 22.23% 20.85% 19.34% 25.89% -
Total Cost 425,430 310,706 418,573 411,351 455,679 601,289 468,382 -1.58%
-
Net Worth 208,408 188,962 169,970 165,140 152,999 132,067 76,813 18.08%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 22,507 22,994 11,501 4,999 10,994 19,544 8,401 17.83%
Div Payout % 54.54% 68.97% 47.44% 19.94% 46.87% 77.21% 46.17% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 208,408 188,962 169,970 165,140 152,999 132,067 76,813 18.08%
NOSH 149,934 99,980 99,982 100,085 100,000 80,040 60,010 16.47%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.80% 11.39% 6.87% 7.57% 6.53% 4.44% 4.29% -
ROE 19.80% 17.64% 14.26% 15.18% 15.33% 19.17% 23.69% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 318.12 350.71 449.53 444.65 487.51 786.11 815.45 -14.50%
EPS 27.52 33.35 24.25 25.05 23.46 31.63 30.32 -1.60%
DPS 15.00 23.00 11.50 5.00 11.00 24.42 14.00 1.15%
NAPS 1.39 1.89 1.70 1.65 1.53 1.65 1.28 1.38%
Adjusted Per Share Value based on latest NOSH - 100,085
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 118.78 87.32 111.93 110.83 121.41 156.69 121.87 -0.42%
EPS 10.28 8.30 6.04 6.24 5.84 6.30 4.53 14.62%
DPS 5.60 5.73 2.86 1.25 2.74 4.87 2.09 17.83%
NAPS 0.519 0.4706 0.4233 0.4113 0.381 0.3289 0.1913 18.07%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 - -
Price 2.16 1.56 1.13 1.17 0.71 1.92 0.00 -
P/RPS 0.68 0.44 0.25 0.26 0.15 0.24 0.00 -
P/EPS 7.85 4.68 4.66 4.67 3.03 6.07 0.00 -
EY 12.74 21.38 21.46 21.41 33.04 16.47 0.00 -
DY 6.94 14.74 10.18 4.27 15.49 12.72 0.00 -
P/NAPS 1.55 0.83 0.66 0.71 0.46 1.16 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 22/05/12 16/05/11 24/05/10 25/05/09 22/05/08 - -
Price 3.62 1.59 1.06 1.16 0.93 2.05 0.00 -
P/RPS 1.14 0.45 0.24 0.26 0.19 0.26 0.00 -
P/EPS 13.15 4.77 4.37 4.63 3.97 6.48 0.00 -
EY 7.60 20.97 22.87 21.60 25.22 15.43 0.00 -
DY 4.14 14.47 10.85 4.31 11.83 11.91 0.00 -
P/NAPS 2.60 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