[DELEUM] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[DELEUM] DELEUM BHD
Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 21.98%
YoY- 59.16%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 895,192 867,793 829,967 791,991 868,883 768,239 706,480 17.04%
PBT 129,318 106,093 86,912 84,917 82,277 77,018 71,351 48.49%
Tax -32,596 -27,267 -23,022 -21,566 -21,810 -19,817 -17,267 52.56%
NP 96,722 78,826 63,890 63,351 60,467 57,201 54,084 47.17%
-
NP to SH 71,360 58,502 45,854 45,735 44,835 44,427 43,158 39.70%
-
Tax Rate 25.21% 25.70% 26.49% 25.40% 26.51% 25.73% 24.20% -
Total Cost 798,470 788,967 766,077 728,640 808,416 711,038 652,396 14.37%
-
Net Worth 441,921 433,677 409,584 413,600 397,537 393,522 385,491 9.50%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 30,919 30,919 22,888 22,888 21,081 21,081 21,081 28.99%
Div Payout % 43.33% 52.85% 49.92% 50.05% 47.02% 47.45% 48.85% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 441,921 433,677 409,584 413,600 397,537 393,522 385,491 9.50%
NOSH 401,746 401,553 401,553 401,553 401,553 401,553 401,553 0.03%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 10.80% 9.08% 7.70% 8.00% 6.96% 7.45% 7.66% -
ROE 16.15% 13.49% 11.20% 11.06% 11.28% 11.29% 11.20% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 222.82 216.11 206.69 197.23 216.38 191.32 175.94 17.00%
EPS 17.76 14.57 11.42 11.39 11.17 11.06 10.75 39.62%
DPS 7.70 7.70 5.70 5.70 5.25 5.25 5.25 28.99%
NAPS 1.10 1.08 1.02 1.03 0.99 0.98 0.96 9.47%
Adjusted Per Share Value based on latest NOSH - 401,746
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 222.82 216.00 206.59 197.14 216.28 191.22 175.85 17.04%
EPS 17.76 14.56 11.41 11.38 11.16 11.06 10.74 39.71%
DPS 7.70 7.70 5.70 5.70 5.25 5.25 5.25 28.99%
NAPS 1.10 1.0795 1.0195 1.0295 0.9895 0.9795 0.9595 9.51%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.42 1.31 1.33 0.955 1.11 0.90 0.90 -
P/RPS 0.64 0.61 0.64 0.48 0.51 0.47 0.51 16.29%
P/EPS 7.99 8.99 11.65 8.38 9.94 8.13 8.37 -3.04%
EY 12.51 11.12 8.59 11.93 10.06 12.29 11.94 3.14%
DY 5.42 5.88 4.29 5.97 4.73 5.83 5.83 -4.73%
P/NAPS 1.29 1.21 1.30 0.93 1.12 0.92 0.94 23.42%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 21/08/24 28/05/24 26/02/24 28/11/23 29/08/23 30/05/23 -
Price 1.40 1.25 1.38 1.31 0.95 0.90 0.93 -
P/RPS 0.63 0.58 0.67 0.66 0.44 0.47 0.53 12.17%
P/EPS 7.88 8.58 12.08 11.50 8.51 8.13 8.65 -6.01%
EY 12.69 11.66 8.27 8.69 11.75 12.29 11.56 6.39%
DY 5.50 6.16 4.13 4.35 5.53 5.83 5.65 -1.77%
P/NAPS 1.27 1.16 1.35 1.27 0.96 0.92 0.97 19.62%

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