[DELEUM] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[DELEUM] DELEUM BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -40.54%
YoY- 64.91%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 558,537 567,225 560,518 525,856 533,218 536,970 592,104 -3.82%
PBT 43,205 33,743 30,968 28,022 48,423 32,283 27,336 35.79%
Tax -8,841 -7,703 -7,201 -7,489 -17,240 -12,867 -11,974 -18.35%
NP 34,364 26,040 23,767 20,533 31,183 19,416 15,362 71.29%
-
NP to SH 26,486 19,582 17,068 14,012 23,567 10,863 7,429 133.92%
-
Tax Rate 20.46% 22.83% 23.25% 26.73% 35.60% 39.86% 43.80% -
Total Cost 524,173 541,185 536,751 505,323 502,035 517,554 576,742 -6.18%
-
Net Worth 373,444 361,398 357,382 349,351 353,367 353,367 349,351 4.55%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 12,849 8,834 8,834 8,031 8,031 4,015 4,015 117.62%
Div Payout % 48.52% 45.11% 51.76% 57.32% 34.08% 36.97% 54.05% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 373,444 361,398 357,382 349,351 353,367 353,367 349,351 4.55%
NOSH 401,553 401,553 401,553 401,553 401,553 401,553 401,553 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.15% 4.59% 4.24% 3.90% 5.85% 3.62% 2.59% -
ROE 7.09% 5.42% 4.78% 4.01% 6.67% 3.07% 2.13% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 139.09 141.26 139.59 130.96 132.79 133.72 147.45 -3.82%
EPS 6.60 4.88 4.25 3.49 5.87 2.71 1.85 134.02%
DPS 3.20 2.20 2.20 2.00 2.00 1.00 1.00 117.61%
NAPS 0.93 0.90 0.89 0.87 0.88 0.88 0.87 4.55%
Adjusted Per Share Value based on latest NOSH - 401,553
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 139.09 141.26 139.59 130.96 132.79 133.72 147.45 -3.82%
EPS 6.60 4.88 4.25 3.49 5.87 2.71 1.85 134.02%
DPS 3.20 2.20 2.20 2.00 2.00 1.00 1.00 117.61%
NAPS 0.93 0.90 0.89 0.87 0.88 0.88 0.87 4.55%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.555 0.635 0.50 0.55 0.53 0.56 0.61 -
P/RPS 0.40 0.45 0.36 0.42 0.40 0.42 0.41 -1.63%
P/EPS 8.41 13.02 11.76 15.76 9.03 20.70 32.97 -59.87%
EY 11.88 7.68 8.50 6.34 11.07 4.83 3.03 149.26%
DY 5.77 3.46 4.40 3.64 3.77 1.79 1.64 131.85%
P/NAPS 0.60 0.71 0.56 0.63 0.60 0.64 0.70 -9.79%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 27/05/22 23/02/22 29/11/21 24/08/21 27/05/21 29/03/21 -
Price 0.64 0.63 0.50 0.475 0.51 0.525 0.565 -
P/RPS 0.46 0.45 0.36 0.36 0.38 0.39 0.38 13.62%
P/EPS 9.70 12.92 11.76 13.61 8.69 19.41 30.54 -53.54%
EY 10.31 7.74 8.50 7.35 11.51 5.15 3.27 115.47%
DY 5.00 3.49 4.40 4.21 3.92 1.90 1.77 100.21%
P/NAPS 0.69 0.70 0.56 0.55 0.58 0.60 0.65 4.07%

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