[DELEUM] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[DELEUM] DELEUM BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 71.51%
YoY- 21.74%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 423,238 247,801 108,507 534,058 364,209 196,424 89,963 180.50%
PBT 32,306 18,066 4,722 54,025 33,946 15,347 3,918 307.61%
Tax -10,278 -7,055 -3,355 -14,764 -10,503 -5,613 -1,691 232.68%
NP 22,028 11,011 1,367 39,261 23,443 9,734 2,227 360.14%
-
NP to SH 19,692 10,575 1,402 32,277 18,819 8,017 1,317 505.92%
-
Tax Rate 31.81% 39.05% 71.05% 27.33% 30.94% 36.57% 43.16% -
Total Cost 401,210 236,790 107,140 494,797 340,766 186,690 87,736 175.25%
-
Net Worth 324,235 320,232 308,208 320,156 308,150 300,146 291,336 7.38%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 5,003 5,003 - 17,008 4,001 4,001 - -
Div Payout % 25.41% 47.32% - 52.69% 21.27% 49.92% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 324,235 320,232 308,208 320,156 308,150 300,146 291,336 7.38%
NOSH 401,125 401,125 400,942 400,195 400,195 400,195 399,090 0.33%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.20% 4.44% 1.26% 7.35% 6.44% 4.96% 2.48% -
ROE 6.07% 3.30% 0.45% 10.08% 6.11% 2.67% 0.45% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 105.73 61.91 27.11 133.45 91.01 49.08 22.54 179.95%
EPS 4.91 2.64 0.35 8.07 4.70 2.00 0.33 503.94%
DPS 1.25 1.25 0.00 4.25 1.00 1.00 0.00 -
NAPS 0.81 0.80 0.77 0.80 0.77 0.75 0.73 7.17%
Adjusted Per Share Value based on latest NOSH - 400,195
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 105.35 61.68 27.01 132.93 90.66 48.89 22.39 180.52%
EPS 4.90 2.63 0.35 8.03 4.68 2.00 0.33 503.12%
DPS 1.25 1.25 0.00 4.23 1.00 1.00 0.00 -
NAPS 0.8071 0.7971 0.7672 0.7969 0.767 0.7471 0.7252 7.38%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.16 1.01 1.11 0.94 0.92 0.90 1.02 -
P/RPS 1.10 1.63 4.09 0.70 1.01 1.83 4.52 -60.98%
P/EPS 23.58 38.23 316.91 11.65 19.56 44.93 309.09 -81.98%
EY 4.24 2.62 0.32 8.58 5.11 2.23 0.32 459.06%
DY 1.08 1.24 0.00 4.52 1.09 1.11 0.00 -
P/NAPS 1.43 1.26 1.44 1.18 1.19 1.20 1.40 1.42%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 19/11/18 21/08/18 21/05/18 26/02/18 21/11/17 22/08/17 23/05/17 -
Price 1.08 0.94 1.32 0.98 0.96 0.77 0.97 -
P/RPS 1.02 1.52 4.87 0.73 1.05 1.57 4.30 -61.64%
P/EPS 21.95 35.58 376.86 12.15 20.41 38.44 293.94 -82.23%
EY 4.56 2.81 0.27 8.23 4.90 2.60 0.34 463.60%
DY 1.16 1.33 0.00 4.34 1.04 1.30 0.00 -
P/NAPS 1.33 1.18 1.71 1.23 1.25 1.03 1.33 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