[DELEUM] QoQ TTM Result on 31-Dec-2015 [#4]

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	610,187	599,712	665,404	649,398	652,371	711,215	691,781	-8.00%
YoY %	1.75%	-9.87%	2.46%	-0.46%	-8.27%	2.81%	-	-
Horiz. %	88.21%	86.69%	96.19%	93.87%	94.30%	102.81%	100.00%	-
PBT	50,993	57,946	70,714	71,151	73,678	79,064	79,911	-25.81%
YoY %	-12.00%	-18.06%	-0.61%	-3.43%	-6.81%	-1.06%	-	-
Horiz. %	63.81%	72.51%	88.49%	89.04%	92.20%	98.94%	100.00%	-
Tax	-17,204	-15,305	-17,725	-15,612	-13,255	-9,893	-11,293	32.29%
YoY %	-12.41%	13.65%	-13.53%	-17.78%	-33.98%	12.40%	-	-
Horiz. %	152.34%	135.53%	156.96%	138.24%	117.37%	87.60%	100.00%	-
NP	33,789	42,641	52,989	55,539	60,423	69,171	68,618	-37.56%
YoY %	-20.76%	-19.53%	-4.59%	-8.08%	-12.65%	0.81%	-	-
Horiz. %	49.24%	62.14%	77.22%	80.94%	88.06%	100.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,670	33,380	43,133	45,408	51,170	58,948	57,799	-38.72%
YoY %	-17.11%	-22.61%	-5.01%	-11.26%	-13.19%	1.99%	-	-
Horiz. %	47.87%	57.75%	74.63%	78.56%	88.53%	101.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.74%	26.41%	25.07%	21.94%	17.99%	12.51%	14.13%	-
YoY %	27.75%	5.35%	14.27%	21.96%	43.80%	-11.46%	-	-
Horiz. %	238.78%	186.91%	177.42%	155.27%	127.32%	88.54%	100.00%	-
Total Cost	576,398	557,071	612,415	593,859	591,948	642,044	623,163	-5.05%
YoY %	3.47%	-9.04%	3.12%	0.32%	-7.80%	3.03%	-	-
Horiz. %	92.50%	89.39%	98.28%	95.30%	94.99%	103.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	290,783	292,598	283,666	291,894	280,495	280,131	263,615	6.73%
YoY %	-0.62%	3.15%	-2.82%	4.06%	0.13%	6.27%	-	-
Horiz. %	110.31%	110.99%	107.61%	110.73%	106.40%	106.27%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	19,005	19,005	21,998	21,998	28,001	28,001	30,009	-26.19%
YoY %	0.00%	-13.61%	0.00%	-21.44%	0.00%	-6.69%	-	-
Horiz. %	63.33%	63.33%	73.30%	73.30%	93.31%	93.31%	100.00%	-
Div Payout %	68.69%	56.94%	51.00%	48.45%	54.72%	47.50%	51.92%	-
YoY %	20.64%	11.65%	5.26%	-11.46%	15.20%	-8.51%	-	-
Horiz. %	132.30%	109.67%	98.23%	93.32%	105.39%	91.49%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	290,783	292,598	283,666	291,894	280,495	280,131	263,615	6.73%
YoY %	-0.62%	3.15%	-2.82%	4.06%	0.13%	6.27%	-	-
Horiz. %	110.31%	110.99%	107.61%	110.73%	106.40%	106.27%	100.00%	-
NOSH	398,333	400,819	399,530	399,855	400,707	400,187	399,417	-0.18%
YoY %	-0.62%	0.32%	-0.08%	-0.21%	0.13%	0.19%	-	-
Horiz. %	99.73%	100.35%	100.03%	100.11%	100.32%	100.19%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	5.54%	7.11%	7.96%	8.55%	9.26%	9.73%	9.92%	-
YoY %	-22.08%	-10.68%	-6.90%	-7.67%	-4.83%	-1.92%	-	-
Horiz. %	55.85%	71.67%	80.24%	86.19%	93.35%	98.08%	100.00%	-
ROE	9.52%	11.41%	15.21%	15.56%	18.24%	21.04%	21.93%	-
YoY %	-16.56%	-24.98%	-2.25%	-14.69%	-13.31%	-4.06%	-	-
Horiz. %	43.41%	52.03%	69.36%	70.95%	83.17%	95.94%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	153.19	149.62	166.55	162.41	162.80	177.72	173.20	-7.83%
YoY %	2.39%	-10.17%	2.55%	-0.24%	-8.40%	2.61%	-	-
Horiz. %	88.45%	86.39%	96.16%	93.77%	94.00%	102.61%	100.00%	-
EPS	6.95	8.33	10.80	11.36	12.77	14.73	14.47	-38.58%
YoY %	-16.57%	-22.87%	-4.93%	-11.04%	-13.31%	1.80%	-	-
Horiz. %	48.03%	57.57%	74.64%	78.51%	88.25%	101.80%	100.00%	-
DPS	4.75	4.75	5.50	5.50	7.00	7.00	7.50	-26.18%
YoY %	0.00%	-13.64%	0.00%	-21.43%	0.00%	-6.67%	-	-
Horiz. %	63.33%	63.33%	73.33%	73.33%	93.33%	93.33%	100.00%	-
NAPS	0.73	0.73	0.71	0.73	0.70	0.70	0.66	6.93%
YoY %	0.00%	2.82%	-2.74%	4.29%	0.00%	6.06%	-	-
Horiz. %	110.61%	110.61%	107.58%	110.61%	106.06%	106.06%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 399,855
RPS	151.96	149.35	165.71	161.72	162.46	177.12	172.28	-8.00%
YoY %	1.75%	-9.87%	2.47%	-0.46%	-8.28%	2.81%	-	-
Horiz. %	88.21%	86.69%	96.19%	93.87%	94.30%	102.81%	100.00%	-
EPS	6.89	8.31	10.74	11.31	12.74	14.68	14.39	-38.71%
YoY %	-17.09%	-22.63%	-5.04%	-11.22%	-13.22%	2.02%	-	-
Horiz. %	47.88%	57.75%	74.64%	78.60%	88.53%	102.02%	100.00%	-
DPS	4.73	4.73	5.48	5.48	6.97	6.97	7.47	-26.20%
YoY %	0.00%	-13.69%	0.00%	-21.38%	0.00%	-6.69%	-	-
Horiz. %	63.32%	63.32%	73.36%	73.36%	93.31%	93.31%	100.00%	-
NAPS	0.7241	0.7287	0.7064	0.7269	0.6985	0.6976	0.6565	6.73%
YoY %	-0.63%	3.16%	-2.82%	4.07%	0.13%	6.26%	-	-
Horiz. %	110.30%	111.00%	107.60%	110.72%	106.40%	106.26%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	1.06	1.10	1.20	1.10	1.13	1.40	1.53	-
P/RPS	0.69	0.74	0.72	0.68	0.69	0.79	0.88	-14.93%
YoY %	-6.76%	2.78%	5.88%	-1.45%	-12.66%	-10.23%	-	-
Horiz. %	78.41%	84.09%	81.82%	77.27%	78.41%	89.77%	100.00%	-
P/EPS	15.26	13.21	11.12	9.69	8.85	9.50	10.57	27.65%
YoY %	15.52%	18.79%	14.76%	9.49%	-6.84%	-10.12%	-	-
Horiz. %	144.37%	124.98%	105.20%	91.67%	83.73%	89.88%	100.00%	-
EY	6.55	7.57	9.00	10.32	11.30	10.52	9.46	-21.68%
YoY %	-13.47%	-15.89%	-12.79%	-8.67%	7.41%	11.21%	-	-
Horiz. %	69.24%	80.02%	95.14%	109.09%	119.45%	111.21%	100.00%	-
DY	4.48	4.32	4.58	5.00	6.19	5.00	4.90	-5.78%
YoY %	3.70%	-5.68%	-8.40%	-19.22%	23.80%	2.04%	-	-
Horiz. %	91.43%	88.16%	93.47%	102.04%	126.33%	102.04%	100.00%	-
P/NAPS	1.45	1.51	1.69	1.51	1.61	2.00	2.32	-26.83%
YoY %	-3.97%	-10.65%	11.92%	-6.21%	-19.50%	-13.79%	-	-
Horiz. %	62.50%	65.09%	72.84%	65.09%	69.40%	86.21%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	22/11/16	18/08/16	19/05/16	23/02/16	18/11/15	19/08/15	20/05/15	-
Price	0.94	1.11	1.15	1.13	1.30	1.02	1.58	-
P/RPS	0.61	0.74	0.69	0.70	0.80	0.57	0.91	-23.35%
YoY %	-17.57%	7.25%	-1.43%	-12.50%	40.35%	-37.36%	-	-
Horiz. %	67.03%	81.32%	75.82%	76.92%	87.91%	62.64%	100.00%	-
P/EPS	13.53	13.33	10.65	9.95	10.18	6.92	10.92	15.31%
YoY %	1.50%	25.16%	7.04%	-2.26%	47.11%	-36.63%	-	-
Horiz. %	123.90%	122.07%	97.53%	91.12%	93.22%	63.37%	100.00%	-
EY	7.39	7.50	9.39	10.05	9.82	14.44	9.16	-13.30%
YoY %	-1.47%	-20.13%	-6.57%	2.34%	-31.99%	57.64%	-	-
Horiz. %	80.68%	81.88%	102.51%	109.72%	107.21%	157.64%	100.00%	-
DY	5.05	4.28	4.78	4.87	5.38	6.86	4.75	4.15%
YoY %	17.99%	-10.46%	-1.85%	-9.48%	-21.57%	44.42%	-	-
Horiz. %	106.32%	90.11%	100.63%	102.53%	113.26%	144.42%	100.00%	-
P/NAPS	1.29	1.52	1.62	1.55	1.86	1.46	2.39	-33.63%
YoY %	-15.13%	-6.17%	4.52%	-16.67%	27.40%	-38.91%	-	-
Horiz. %	53.97%	63.60%	67.78%	64.85%	77.82%	61.09%	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