[DELEUM] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Cumulative Result
Revenue	317,802	263,860	198,987	192,975	209,037	160,926	254,399	3.77%
YoY %	20.44%	32.60%	3.12%	-7.68%	29.90%	-36.74%	-	-
Horiz. %	124.92%	103.72%	78.22%	75.86%	82.17%	63.26%	100.00%	-
PBT	36,022	40,790	32,332	30,746	19,689	15,600	22,257	8.35%
YoY %	-11.69%	26.16%	5.16%	56.16%	26.21%	-29.91%	-	-
Horiz. %	161.85%	183.27%	145.27%	138.14%	88.46%	70.09%	100.00%	-
Tax	-6,373	-9,661	-6,790	-7,115	-3,959	-3,329	-5,393	2.82%
YoY %	34.03%	-42.28%	4.57%	-79.72%	-18.92%	38.27%	-	-
Horiz. %	118.17%	179.14%	125.90%	131.93%	73.41%	61.73%	100.00%	-
NP	29,649	31,129	25,542	23,631	15,730	12,271	16,864	9.85%
YoY %	-4.75%	21.87%	8.09%	50.23%	28.19%	-27.24%	-	-
Horiz. %	175.81%	184.59%	151.46%	140.13%	93.28%	72.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,316	25,692	20,637	18,766	13,086	8,824	14,229	10.07%
YoY %	-1.46%	24.49%	9.97%	43.41%	48.30%	-37.99%	-	-
Horiz. %	177.92%	180.56%	145.03%	131.89%	91.97%	62.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.69%	23.68%	21.00%	23.14%	20.11%	21.34%	24.23%	-
YoY %	-25.30%	12.76%	-9.25%	15.07%	-5.76%	-11.93%	-	-
Horiz. %	73.01%	97.73%	86.67%	95.50%	83.00%	88.07%	100.00%	-
Total Cost	288,153	232,731	173,445	169,344	193,307	148,655	237,535	3.27%
YoY %	23.81%	34.18%	2.42%	-12.40%	30.04%	-37.42%	-	-
Horiz. %	121.31%	97.98%	73.02%	71.29%	81.38%	62.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	279,955	252,117	221,967	198,010	176,945	162,073	154,989	10.35%
YoY %	11.04%	13.58%	12.10%	11.90%	9.18%	4.57%	-	-
Horiz. %	180.63%	162.67%	143.21%	127.76%	114.17%	104.57%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	7,998	10,004	8,998	7,500	4,998	3,501	4,999	8.14%
YoY %	-20.05%	11.18%	19.97%	50.06%	42.76%	-29.97%	-	-
Horiz. %	159.99%	200.12%	180.00%	150.03%	99.98%	70.03%	100.00%	-
Div Payout %	31.60%	38.94%	43.60%	39.97%	38.20%	39.68%	35.14%	-
YoY %	-18.85%	-10.69%	9.08%	4.63%	-3.73%	12.92%	-	-
Horiz. %	89.93%	110.81%	124.08%	113.75%	108.71%	112.92%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	279,955	252,117	221,967	198,010	176,945	162,073	154,989	10.35%
YoY %	11.04%	13.58%	12.10%	11.90%	9.18%	4.57%	-	-
Horiz. %	180.63%	162.67%	143.21%	127.76%	114.17%	104.57%	100.00%	-
NOSH	399,936	400,186	149,978	150,007	99,969	100,045	99,992	25.97%
YoY %	-0.06%	166.83%	-0.02%	50.05%	-0.08%	0.05%	-	-
Horiz. %	399.97%	400.22%	149.99%	150.02%	99.98%	100.05%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	9.33%	11.80%	12.84%	12.25%	7.52%	7.63%	6.63%	-
YoY %	-20.93%	-8.10%	4.82%	62.90%	-1.44%	15.08%	-	-
Horiz. %	140.72%	177.98%	193.67%	184.77%	113.42%	115.08%	100.00%	-
ROE	9.04%	10.19%	9.30%	9.48%	7.40%	5.44%	9.18%	-
YoY %	-11.29%	9.57%	-1.90%	28.11%	36.03%	-40.74%	-	-
Horiz. %	98.47%	111.00%	101.31%	103.27%	80.61%	59.26%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	79.46	65.93	132.68	128.64	209.10	160.85	254.42	-17.62%
YoY %	20.52%	-50.31%	3.14%	-38.48%	30.00%	-36.78%	-	-
Horiz. %	31.23%	25.91%	52.15%	50.56%	82.19%	63.22%	100.00%	-
EPS	6.33	6.42	13.76	12.51	13.09	8.82	14.23	-12.62%
YoY %	-1.40%	-53.34%	9.99%	-4.43%	48.41%	-38.02%	-	-
Horiz. %	44.48%	45.12%	96.70%	87.91%	91.99%	61.98%	100.00%	-
DPS	2.00	2.50	6.00	5.00	5.00	3.50	5.00	-14.15%
YoY %	-20.00%	-58.33%	20.00%	0.00%	42.86%	-30.00%	-	-
Horiz. %	40.00%	50.00%	120.00%	100.00%	100.00%	70.00%	100.00%	-
NAPS	0.70	0.63	1.48	1.32	1.77	1.62	1.55	-12.40%
YoY %	11.11%	-57.43%	12.12%	-25.42%	9.26%	4.52%	-	-
Horiz. %	45.16%	40.65%	95.48%	85.16%	114.19%	104.52%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 150,051
RPS	79.14	65.71	49.55	48.06	52.06	40.08	63.35	3.77%
YoY %	20.44%	32.61%	3.10%	-7.68%	29.89%	-36.73%	-	-
Horiz. %	124.93%	103.73%	78.22%	75.86%	82.18%	63.27%	100.00%	-
EPS	6.30	6.40	5.14	4.67	3.26	2.20	3.54	10.07%
YoY %	-1.56%	24.51%	10.06%	43.25%	48.18%	-37.85%	-	-
Horiz. %	177.97%	180.79%	145.20%	131.92%	92.09%	62.15%	100.00%	-
DPS	1.99	2.49	2.24	1.87	1.24	0.87	1.25	8.05%
YoY %	-20.08%	11.16%	19.79%	50.81%	42.53%	-30.40%	-	-
Horiz. %	159.20%	199.20%	179.20%	149.60%	99.20%	69.60%	100.00%	-
NAPS	0.6972	0.6279	0.5528	0.4931	0.4407	0.4036	0.386	10.35%
YoY %	11.04%	13.59%	12.11%	11.89%	9.19%	4.56%	-	-
Horiz. %	180.62%	162.67%	143.21%	127.75%	114.17%	104.56%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.40	2.29	2.92	1.61	1.10	1.15	0.99	-
P/RPS	1.76	3.47	2.20	1.25	0.53	0.71	0.39	28.53%
YoY %	-49.28%	57.73%	76.00%	135.85%	-25.35%	82.05%	-	-
Horiz. %	451.28%	889.74%	564.10%	320.51%	135.90%	182.05%	100.00%	-
P/EPS	22.12	35.67	21.22	12.87	8.40	13.04	6.96	21.24%
YoY %	-37.99%	68.10%	64.88%	53.21%	-35.58%	87.36%	-	-
Horiz. %	317.82%	512.50%	304.89%	184.91%	120.69%	187.36%	100.00%	-
EY	4.52	2.80	4.71	7.77	11.90	7.67	14.37	-17.52%
YoY %	61.43%	-40.55%	-39.38%	-34.71%	55.15%	-46.62%	-	-
Horiz. %	31.45%	19.49%	32.78%	54.07%	82.81%	53.38%	100.00%	-
DY	1.43	1.09	2.05	3.11	4.55	3.04	5.05	-18.95%
YoY %	31.19%	-46.83%	-34.08%	-31.65%	49.67%	-39.80%	-	-
Horiz. %	28.32%	21.58%	40.59%	61.58%	90.10%	60.20%	100.00%	-
P/NAPS	2.00	3.63	1.97	1.22	0.62	0.71	0.64	20.90%
YoY %	-44.90%	84.26%	61.48%	96.77%	-12.68%	10.94%	-	-
Horiz. %	312.50%	567.19%	307.81%	190.62%	96.88%	110.94%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	19/08/15	20/08/14	22/08/13	14/08/12	18/08/11	16/08/10	20/08/09	-
Price	1.02	2.24	3.30	1.88	0.99	1.16	1.03	-
P/RPS	1.28	3.40	2.49	1.46	0.47	0.72	0.40	21.38%
YoY %	-62.35%	36.55%	70.55%	210.64%	-34.72%	80.00%	-	-
Horiz. %	320.00%	850.00%	622.50%	365.00%	117.50%	180.00%	100.00%	-
P/EPS	16.11	34.89	23.98	15.03	7.56	13.15	7.24	14.25%
YoY %	-53.83%	45.50%	59.55%	98.81%	-42.51%	81.63%	-	-
Horiz. %	222.51%	481.91%	331.22%	207.60%	104.42%	181.63%	100.00%	-
EY	6.21	2.87	4.17	6.65	13.22	7.60	13.82	-12.47%
YoY %	116.38%	-31.18%	-37.29%	-49.70%	73.95%	-45.01%	-	-
Horiz. %	44.93%	20.77%	30.17%	48.12%	95.66%	54.99%	100.00%	-
DY	1.96	1.12	1.82	2.66	5.05	3.02	4.85	-14.00%
YoY %	75.00%	-38.46%	-31.58%	-47.33%	67.22%	-37.73%	-	-
Horiz. %	40.41%	23.09%	37.53%	54.85%	104.12%	62.27%	100.00%	-
P/NAPS	1.46	3.56	2.23	1.42	0.56	0.72	0.66	14.14%
YoY %	-58.99%	59.64%	57.04%	153.57%	-22.22%	9.09%	-	-
Horiz. %	221.21%	539.39%	337.88%	215.15%	84.85%	109.09%	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