[DELEUM] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[DELEUM] DELEUM BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 101.84%
YoY- 57.75%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 116,243 181,935 162,501 112,485 110,199 80,594 82,886 5.79%
PBT 11,329 24,097 24,944 21,188 15,471 11,720 7,413 7.31%
Tax -2,321 -4,741 -6,141 -4,889 -3,761 -2,692 -1,183 11.87%
NP 9,008 19,356 18,803 16,299 11,710 9,028 6,230 6.33%
-
NP to SH 7,335 17,088 15,939 13,800 8,748 7,377 4,120 10.08%
-
Tax Rate 20.49% 19.67% 24.62% 23.07% 24.31% 22.97% 15.96% -
Total Cost 107,235 162,579 143,698 96,186 98,489 71,566 76,656 5.74%
-
Net Worth 292,598 280,131 252,300 222,000 198,067 176,928 162,000 10.34%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 5,010 8,003 10,011 9,000 7,502 4,997 3,500 6.15%
Div Payout % 68.31% 46.84% 62.81% 65.22% 85.76% 67.75% 84.95% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 292,598 280,131 252,300 222,000 198,067 176,928 162,000 10.34%
NOSH 400,819 400,187 400,477 150,000 150,051 99,959 100,000 26.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.75% 10.64% 11.57% 14.49% 10.63% 11.20% 7.52% -
ROE 2.51% 6.10% 6.32% 6.22% 4.42% 4.17% 2.54% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 29.00 45.46 40.58 74.99 73.44 80.63 82.89 -16.04%
EPS 1.83 4.27 3.98 9.20 5.83 7.38 4.12 -12.64%
DPS 1.25 2.00 2.50 6.00 5.00 5.00 3.50 -15.75%
NAPS 0.73 0.70 0.63 1.48 1.32 1.77 1.62 -12.43%
Adjusted Per Share Value based on latest NOSH - 150,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 28.95 45.31 40.47 28.01 27.44 20.07 20.64 5.79%
EPS 1.83 4.26 3.97 3.44 2.18 1.84 1.03 10.04%
DPS 1.25 1.99 2.49 2.24 1.87 1.24 0.87 6.22%
NAPS 0.7287 0.6976 0.6283 0.5529 0.4933 0.4406 0.4034 10.34%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.10 1.40 2.29 2.92 1.61 1.10 1.15 -
P/RPS 3.79 3.08 5.64 3.89 2.19 1.36 1.39 18.17%
P/EPS 60.11 32.79 57.54 31.74 27.62 14.91 27.91 13.62%
EY 1.66 3.05 1.74 3.15 3.62 6.71 3.58 -12.01%
DY 1.14 1.43 1.09 2.05 3.11 4.55 3.04 -15.06%
P/NAPS 1.51 2.00 3.63 1.97 1.22 0.62 0.71 13.38%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 19/08/15 20/08/14 22/08/13 14/08/12 18/08/11 16/08/10 -
Price 1.11 1.02 2.24 3.30 1.88 0.99 1.16 -
P/RPS 3.83 2.24 5.52 4.40 2.56 1.23 1.40 18.24%
P/EPS 60.66 23.89 56.28 35.87 32.25 13.41 28.16 13.63%
EY 1.65 4.19 1.78 2.79 3.10 7.45 3.55 -11.97%
DY 1.13 1.96 1.12 1.82 2.66 5.05 3.02 -15.09%
P/NAPS 1.52 1.46 3.56 2.23 1.42 0.56 0.72 13.24%

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