[DELEUM] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[DELEUM] DELEUM BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 4.63%
YoY- 19.7%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 534,058 608,652 649,398 657,273 477,955 473,240 396,303 5.09%
PBT 54,025 49,766 71,151 91,993 73,326 67,471 45,709 2.82%
Tax -14,764 -16,946 -15,612 -21,342 -14,665 -13,257 -10,998 5.02%
NP 39,261 32,820 55,539 70,651 58,661 54,214 34,711 2.07%
-
NP to SH 32,277 26,513 45,408 59,324 49,559 44,450 29,033 1.77%
-
Tax Rate 27.33% 34.05% 21.94% 23.20% 20.00% 19.65% 24.06% -
Total Cost 494,797 575,832 593,859 586,622 419,294 419,026 361,592 5.36%
-
Net Worth 320,156 300,000 292,051 276,018 241,495 216,024 188,019 9.26%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 17,008 14,000 22,003 30,002 25,499 22,502 14,001 3.29%
Div Payout % 52.69% 52.80% 48.46% 50.57% 51.45% 50.62% 48.23% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 320,156 300,000 292,051 276,018 241,495 216,024 188,019 9.26%
NOSH 400,195 400,000 400,070 400,026 149,996 150,016 100,010 25.97%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.35% 5.39% 8.55% 10.75% 12.27% 11.46% 8.76% -
ROE 10.08% 8.84% 15.55% 21.49% 20.52% 20.58% 15.44% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 133.45 152.16 162.32 164.31 318.64 315.46 396.26 -16.57%
EPS 8.07 6.63 11.35 14.83 12.39 29.63 29.03 -19.19%
DPS 4.25 3.50 5.50 7.50 17.00 15.00 14.00 -18.00%
NAPS 0.80 0.75 0.73 0.69 1.61 1.44 1.88 -13.26%
Adjusted Per Share Value based on latest NOSH - 399,952
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 133.00 151.57 161.72 163.68 119.03 117.85 98.69 5.09%
EPS 8.04 6.60 11.31 14.77 12.34 11.07 7.23 1.78%
DPS 4.24 3.49 5.48 7.47 6.35 5.60 3.49 3.29%
NAPS 0.7973 0.7471 0.7273 0.6874 0.6014 0.538 0.4682 9.26%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.94 1.00 1.10 1.58 4.40 1.94 1.05 -
P/RPS 0.70 0.66 0.68 0.96 1.38 0.61 0.26 17.92%
P/EPS 11.65 15.09 9.69 10.65 13.32 6.55 3.62 21.48%
EY 8.58 6.63 10.32 9.39 7.51 15.27 27.65 -17.70%
DY 4.52 3.50 5.00 4.75 3.86 7.73 13.33 -16.48%
P/NAPS 1.18 1.33 1.51 2.29 2.73 1.35 0.56 13.21%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 27/02/17 23/02/16 24/02/15 25/02/14 26/02/13 22/02/12 -
Price 0.98 1.01 1.13 1.72 5.24 1.90 1.19 -
P/RPS 0.73 0.66 0.70 1.05 1.64 0.60 0.30 15.95%
P/EPS 12.15 15.24 9.96 11.60 15.86 6.41 4.10 19.82%
EY 8.23 6.56 10.04 8.62 6.31 15.59 24.39 -16.54%
DY 4.34 3.47 4.87 4.36 3.24 7.89 11.76 -15.29%
P/NAPS 1.23 1.35 1.55 2.49 3.25 1.32 0.63 11.78%

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