[DELEUM] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock

[DELEUM] DELEUM BHD

Announcement Date

22-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 204.37%

YoY- -39.67%

Quarter Report

DELEUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	579,924	679,322	495,602	392,848	536,232	635,604	527,720	1.58%
YoY %	-14.63%	37.07%	26.16%	-26.74%	-15.63%	20.44%	-	-
Horiz. %	109.89%	128.73%	93.91%	74.44%	101.61%	120.44%	100.00%	-
PBT	-17,644	31,856	36,132	30,694	45,634	72,044	81,580	-
YoY %	-155.39%	-11.83%	17.72%	-32.74%	-36.66%	-11.69%	-	-
Horiz. %	-21.63%	39.05%	44.29%	37.62%	55.94%	88.31%	100.00%	-
Tax	2,888	-5,644	-14,110	-11,226	-12,132	-12,746	-19,322	-
YoY %	151.17%	60.00%	-25.69%	7.47%	4.82%	34.03%	-	-
Horiz. %	-14.95%	29.21%	73.03%	58.10%	62.79%	65.97%	100.00%	-
NP	-14,756	26,212	22,022	19,468	33,502	59,298	62,258	-
YoY %	-156.29%	19.03%	13.12%	-41.89%	-43.50%	-4.75%	-	-
Horiz. %	-23.70%	42.10%	35.37%	31.27%	53.81%	95.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-17,970	22,950	21,150	16,034	26,576	50,632	51,384	-
YoY %	-178.30%	8.51%	31.91%	-39.67%	-47.51%	-1.46%	-	-
Horiz. %	-34.97%	44.66%	41.16%	31.20%	51.72%	98.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	17.72%	39.05%	36.57%	26.59%	17.69%	23.68%	-
YoY %	-	-54.62%	6.78%	37.53%	50.31%	-25.30%	-	-
Horiz. %	-	74.83%	164.91%	154.43%	112.29%	74.70%	100.00%	-
Total Cost	594,680	653,110	473,580	373,380	502,730	576,306	465,462	4.16%
YoY %	-8.95%	37.91%	26.84%	-25.73%	-12.77%	23.81%	-	-
Horiz. %	127.76%	140.31%	101.74%	80.22%	108.01%	123.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	329,093	332,922	320,232	300,146	292,175	279,955	252,117	4.53%
YoY %	-1.15%	3.96%	6.69%	2.73%	4.36%	11.04%	-	-
Horiz. %	130.53%	132.05%	127.02%	119.05%	115.89%	111.04%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	11,231	10,007	8,003	10,006	15,997	20,009	-
YoY %	-	12.23%	25.04%	-20.02%	-37.45%	-20.05%	-	-
Horiz. %	-	56.13%	50.01%	40.00%	50.01%	79.95%	100.00%	-
Div Payout %	-	48.94%	47.32%	49.92%	37.65%	31.60%	38.94%	-
YoY %	-	3.42%	-5.21%	32.59%	19.15%	-18.85%	-	-
Horiz. %	-	125.68%	121.52%	128.20%	96.69%	81.15%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	329,093	332,922	320,232	300,146	292,175	279,955	252,117	4.53%
YoY %	-1.15%	3.96%	6.69%	2.73%	4.36%	11.04%	-	-
Horiz. %	130.53%	132.05%	127.02%	119.05%	115.89%	111.04%	100.00%	-
NOSH	401,553	401,553	401,125	400,195	400,240	399,936	400,186	0.05%
YoY %	0.00%	0.11%	0.23%	-0.01%	0.08%	-0.06%	-	-
Horiz. %	100.34%	100.34%	100.23%	100.00%	100.01%	99.94%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	-2.54%	3.86%	4.44%	4.96%	6.25%	9.33%	11.80%	-
YoY %	-165.80%	-13.06%	-10.48%	-20.64%	-33.01%	-20.93%	-	-
Horiz. %	-21.53%	32.71%	37.63%	42.03%	52.97%	79.07%	100.00%	-
ROE	-5.46%	6.89%	6.60%	5.34%	9.10%	18.09%	20.38%	-
YoY %	-179.25%	4.39%	23.60%	-41.32%	-49.70%	-11.24%	-	-
Horiz. %	-26.79%	33.81%	32.38%	26.20%	44.65%	88.76%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	144.50	169.36	123.81	98.16	133.98	158.93	131.87	1.53%
YoY %	-14.68%	36.79%	26.13%	-26.74%	-15.70%	20.52%	-	-
Horiz. %	109.58%	128.43%	93.89%	74.44%	101.60%	120.52%	100.00%	-
EPS	-4.48	5.72	5.28	4.00	6.64	12.66	12.84	-
YoY %	-178.32%	8.33%	32.00%	-39.76%	-47.55%	-1.40%	-	-
Horiz. %	-34.89%	44.55%	41.12%	31.15%	51.71%	98.60%	100.00%	-
DPS	0.00	2.80	2.50	2.00	2.50	4.00	5.00	-
YoY %	0.00%	12.00%	25.00%	-20.00%	-37.50%	-20.00%	-	-
Horiz. %	0.00%	56.00%	50.00%	40.00%	50.00%	80.00%	100.00%	-
NAPS	0.82	0.83	0.80	0.75	0.73	0.70	0.63	4.48%
YoY %	-1.20%	3.75%	6.67%	2.74%	4.29%	11.11%	-	-
Horiz. %	130.16%	131.75%	126.98%	119.05%	115.87%	111.11%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 400,195
RPS	144.42	169.17	123.42	97.83	133.54	158.29	131.42	1.58%
YoY %	-14.63%	37.07%	26.16%	-26.74%	-15.64%	20.45%	-	-
Horiz. %	109.89%	128.72%	93.91%	74.44%	101.61%	120.45%	100.00%	-
EPS	-4.48	5.72	5.27	3.99	6.62	12.61	12.80	-
YoY %	-178.32%	8.54%	32.08%	-39.73%	-47.50%	-1.48%	-	-
Horiz. %	-35.00%	44.69%	41.17%	31.17%	51.72%	98.52%	100.00%	-
DPS	0.00	2.80	2.49	1.99	2.49	3.98	4.98	-
YoY %	0.00%	12.45%	25.13%	-20.08%	-37.44%	-20.08%	-	-
Horiz. %	0.00%	56.22%	50.00%	39.96%	50.00%	79.92%	100.00%	-
NAPS	0.8195	0.8291	0.7975	0.7475	0.7276	0.6972	0.6279	4.53%
YoY %	-1.16%	3.96%	6.69%	2.74%	4.36%	11.04%	-	-
Horiz. %	130.51%	132.04%	127.01%	119.05%	115.88%	111.04%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.615	0.95	1.01	0.90	1.10	1.40	2.29	-
P/RPS	0.43	0.56	0.82	0.92	0.82	0.88	1.74	-20.76%
YoY %	-23.21%	-31.71%	-10.87%	12.20%	-6.82%	-49.43%	-	-
Horiz. %	24.71%	32.18%	47.13%	52.87%	47.13%	50.57%	100.00%	-
P/EPS	-13.74	16.60	19.12	22.46	16.57	11.06	17.83	-
YoY %	-182.77%	-13.18%	-14.87%	35.55%	49.82%	-37.97%	-	-
Horiz. %	-77.06%	93.10%	107.23%	125.97%	92.93%	62.03%	100.00%	-
EY	-7.28	6.02	5.23	4.45	6.04	9.04	5.61	-
YoY %	-220.93%	15.11%	17.53%	-26.32%	-33.19%	61.14%	-	-
Horiz. %	-129.77%	107.31%	93.23%	79.32%	107.66%	161.14%	100.00%	-
DY	0.00	2.95	2.48	2.22	2.27	2.86	2.18	-
YoY %	0.00%	18.95%	11.71%	-2.20%	-20.63%	31.19%	-	-
Horiz. %	0.00%	135.32%	113.76%	101.83%	104.13%	131.19%	100.00%	-
P/NAPS	0.75	1.14	1.26	1.20	1.51	2.00	3.63	-23.09%
YoY %	-34.21%	-9.52%	5.00%	-20.53%	-24.50%	-44.90%	-	-
Horiz. %	20.66%	31.40%	34.71%	33.06%	41.60%	55.10%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	22/08/19	21/08/18	22/08/17	18/08/16	19/08/15	20/08/14	-
Price	0.615	0.82	0.94	0.77	1.11	1.02	2.24	-
P/RPS	0.43	0.48	0.76	0.78	0.83	0.64	1.70	-20.45%
YoY %	-10.42%	-36.84%	-2.56%	-6.02%	29.69%	-62.35%	-	-
Horiz. %	25.29%	28.24%	44.71%	45.88%	48.82%	37.65%	100.00%	-
P/EPS	-13.74	14.33	17.79	19.22	16.72	8.06	17.45	-
YoY %	-195.88%	-19.45%	-7.44%	14.95%	107.44%	-53.81%	-	-
Horiz. %	-78.74%	82.12%	101.95%	110.14%	95.82%	46.19%	100.00%	-
EY	-7.28	6.98	5.62	5.20	5.98	12.41	5.73	-
YoY %	-204.30%	24.20%	8.08%	-13.04%	-51.81%	116.58%	-	-
Horiz. %	-127.05%	121.82%	98.08%	90.75%	104.36%	216.58%	100.00%	-
DY	0.00	3.41	2.66	2.60	2.25	3.92	2.23	-
YoY %	0.00%	28.20%	2.31%	15.56%	-42.60%	75.78%	-	-
Horiz. %	0.00%	152.91%	119.28%	116.59%	100.90%	175.78%	100.00%	-
P/NAPS	0.75	0.99	1.18	1.03	1.52	1.46	3.56	-22.84%
YoY %	-24.24%	-16.10%	14.56%	-32.24%	4.11%	-58.99%	-	-
Horiz. %	21.07%	27.81%	33.15%	28.93%	42.70%	41.01%	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