[DELEUM] YoY TTM Result on 30-Jun-2018 [#2]

Stock

[DELEUM] DELEUM BHD

Announcement Date

21-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 7.64%

YoY- 63.99%

Quarter Report

DELEUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	533,218	818,600	715,545	585,435	536,960	599,712	711,215	-4.68%
YoY %	-34.86%	14.40%	22.22%	9.03%	-10.46%	-15.68%	-	-
Horiz. %	74.97%	115.10%	100.61%	82.31%	75.50%	84.32%	100.00%	-
PBT	48,423	30,323	40,410	56,744	42,296	57,946	79,064	-7.83%
YoY %	59.69%	-24.96%	-28.79%	34.16%	-27.01%	-26.71%	-	-
Horiz. %	61.25%	38.35%	51.11%	71.77%	53.50%	73.29%	100.00%	-
Tax	-17,240	-6,803	-8,486	-16,206	-16,493	-15,305	-9,893	9.68%
YoY %	-153.42%	19.83%	47.64%	1.74%	-7.76%	-54.71%	-	-
Horiz. %	174.26%	68.77%	85.78%	163.81%	166.71%	154.71%	100.00%	-
NP	31,183	23,520	31,924	40,538	25,803	42,641	69,171	-12.42%
YoY %	32.58%	-26.33%	-21.25%	57.11%	-39.49%	-38.35%	-	-
Horiz. %	45.08%	34.00%	46.15%	58.61%	37.30%	61.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,567	12,688	28,069	34,835	21,242	33,380	58,948	-14.15%
YoY %	85.74%	-54.80%	-19.42%	63.99%	-36.36%	-43.37%	-	-
Horiz. %	39.98%	21.52%	47.62%	59.09%	36.04%	56.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.60%	22.44%	21.00%	28.56%	38.99%	26.41%	12.51%	-
YoY %	58.65%	6.86%	-26.47%	-26.75%	47.63%	111.11%	-	-
Horiz. %	284.57%	179.38%	167.87%	228.30%	311.67%	211.11%	100.00%	-
Total Cost	502,035	795,080	683,621	544,897	511,157	557,071	642,044	-4.01%
YoY %	-36.86%	16.30%	25.46%	6.60%	-8.24%	-13.23%	-	-
Horiz. %	78.19%	123.84%	106.48%	84.87%	79.61%	86.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	353,367	329,093	332,922	320,232	300,146	292,598	280,131	3.94%
YoY %	7.38%	-1.15%	3.96%	6.69%	2.58%	4.45%	-	-
Horiz. %	126.14%	117.48%	118.85%	114.32%	107.14%	104.45%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	8,031	12,035	14,622	18,009	13,001	19,005	28,001	-18.77%
YoY %	-33.27%	-17.69%	-18.81%	38.52%	-31.59%	-32.13%	-	-
Horiz. %	28.68%	42.98%	52.22%	64.32%	46.43%	67.87%	100.00%	-
Div Payout %	34.08%	94.86%	52.09%	51.70%	61.21%	56.94%	47.50%	-
YoY %	-64.07%	82.11%	0.75%	-15.54%	7.50%	19.87%	-	-
Horiz. %	71.75%	199.71%	109.66%	108.84%	128.86%	119.87%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	353,367	329,093	332,922	320,232	300,146	292,598	280,131	3.94%
YoY %	7.38%	-1.15%	3.96%	6.69%	2.58%	4.45%	-	-
Horiz. %	126.14%	117.48%	118.85%	114.32%	107.14%	104.45%	100.00%	-
NOSH	401,553	401,553	401,553	401,125	400,195	400,819	400,187	0.05%
YoY %	0.00%	0.00%	0.11%	0.23%	-0.16%	0.16%	-	-
Horiz. %	100.34%	100.34%	100.34%	100.23%	100.00%	100.16%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	5.85%	2.87%	4.46%	6.92%	4.81%	7.11%	9.73%	-
YoY %	103.83%	-35.65%	-35.55%	43.87%	-32.35%	-26.93%	-	-
Horiz. %	60.12%	29.50%	45.84%	71.12%	49.43%	73.07%	100.00%	-
ROE	6.67%	3.86%	8.43%	10.88%	7.08%	11.41%	21.04%	-
YoY %	72.80%	-54.21%	-22.52%	53.67%	-37.95%	-45.77%	-	-
Horiz. %	31.70%	18.35%	40.07%	51.71%	33.65%	54.23%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	132.79	203.97	178.39	146.25	134.17	149.62	177.72	-4.73%
YoY %	-34.90%	14.34%	21.98%	9.00%	-10.33%	-15.81%	-	-
Horiz. %	74.72%	114.77%	100.38%	82.29%	75.50%	84.19%	100.00%	-
EPS	5.87	3.16	7.00	8.70	5.31	8.33	14.73	-14.20%
YoY %	85.76%	-54.86%	-19.54%	63.84%	-36.25%	-43.45%	-	-
Horiz. %	39.85%	21.45%	47.52%	59.06%	36.05%	56.55%	100.00%	-
DPS	2.00	3.00	3.65	4.50	3.25	4.75	7.00	-18.82%
YoY %	-33.33%	-17.81%	-18.89%	38.46%	-31.58%	-32.14%	-	-
Horiz. %	28.57%	42.86%	52.14%	64.29%	46.43%	67.86%	100.00%	-
NAPS	0.88	0.82	0.83	0.80	0.75	0.73	0.70	3.88%
YoY %	7.32%	-1.20%	3.75%	6.67%	2.74%	4.29%	-	-
Horiz. %	125.71%	117.14%	118.57%	114.29%	107.14%	104.29%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 401,125
RPS	132.79	203.86	178.19	145.79	133.72	149.35	177.12	-4.68%
YoY %	-34.86%	14.41%	22.22%	9.03%	-10.47%	-15.68%	-	-
Horiz. %	74.97%	115.10%	100.60%	82.31%	75.50%	84.32%	100.00%	-
EPS	5.87	3.16	6.99	8.68	5.29	8.31	14.68	-14.15%
YoY %	85.76%	-54.79%	-19.47%	64.08%	-36.34%	-43.39%	-	-
Horiz. %	39.99%	21.53%	47.62%	59.13%	36.04%	56.61%	100.00%	-
DPS	2.00	3.00	3.64	4.49	3.24	4.73	6.97	-18.77%
YoY %	-33.33%	-17.58%	-18.93%	38.58%	-31.50%	-32.14%	-	-
Horiz. %	28.69%	43.04%	52.22%	64.42%	46.48%	67.86%	100.00%	-
NAPS	0.88	0.8195	0.8291	0.7975	0.7475	0.7287	0.6976	3.94%
YoY %	7.38%	-1.16%	3.96%	6.69%	2.58%	4.46%	-	-
Horiz. %	126.15%	117.47%	118.85%	114.32%	107.15%	104.46%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.53	0.615	0.95	1.01	0.90	1.10	1.40	-
P/RPS	0.40	0.30	0.53	0.69	0.67	0.74	0.79	-10.71%
YoY %	33.33%	-43.40%	-23.19%	2.99%	-9.46%	-6.33%	-	-
Horiz. %	50.63%	37.97%	67.09%	87.34%	84.81%	93.67%	100.00%	-
P/EPS	9.03	19.45	13.58	11.61	16.96	13.21	9.50	-0.84%
YoY %	-53.57%	43.23%	16.97%	-31.54%	28.39%	39.05%	-	-
Horiz. %	95.05%	204.74%	142.95%	122.21%	178.53%	139.05%	100.00%	-
EY	11.07	5.14	7.37	8.62	5.90	7.57	10.52	0.85%
YoY %	115.37%	-30.26%	-14.50%	46.10%	-22.06%	-28.04%	-	-
Horiz. %	105.23%	48.86%	70.06%	81.94%	56.08%	71.96%	100.00%	-
DY	3.77	4.88	3.84	4.46	3.61	4.32	5.00	-4.59%
YoY %	-22.75%	27.08%	-13.90%	23.55%	-16.44%	-13.60%	-	-
Horiz. %	75.40%	97.60%	76.80%	89.20%	72.20%	86.40%	100.00%	-
P/NAPS	0.60	0.75	1.14	1.26	1.20	1.51	2.00	-18.16%
YoY %	-20.00%	-34.21%	-9.52%	5.00%	-20.53%	-24.50%	-	-
Horiz. %	30.00%	37.50%	57.00%	63.00%	60.00%	75.50%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	24/08/21	26/08/20	22/08/19	21/08/18	22/08/17	18/08/16	19/08/15	-
Price	0.51	0.615	0.82	0.94	0.77	1.11	1.02	-
P/RPS	0.38	0.30	0.46	0.64	0.57	0.74	0.57	-6.52%
YoY %	26.67%	-34.78%	-28.12%	12.28%	-22.97%	29.82%	-	-
Horiz. %	66.67%	52.63%	80.70%	112.28%	100.00%	129.82%	100.00%	-
P/EPS	8.69	19.45	11.72	10.80	14.51	13.33	6.92	3.86%
YoY %	-55.32%	65.96%	8.52%	-25.57%	8.85%	92.63%	-	-
Horiz. %	125.58%	281.07%	169.36%	156.07%	209.68%	192.63%	100.00%	-
EY	11.51	5.14	8.53	9.26	6.89	7.50	14.44	-3.70%
YoY %	123.93%	-39.74%	-7.88%	34.40%	-8.13%	-48.06%	-	-
Horiz. %	79.71%	35.60%	59.07%	64.13%	47.71%	51.94%	100.00%	-
DY	3.92	4.88	4.45	4.79	4.22	4.28	6.86	-8.89%
YoY %	-19.67%	9.66%	-7.10%	13.51%	-1.40%	-37.61%	-	-
Horiz. %	57.14%	71.14%	64.87%	69.83%	61.52%	62.39%	100.00%	-
P/NAPS	0.58	0.75	0.99	1.18	1.03	1.52	1.46	-14.24%
YoY %	-22.67%	-24.24%	-16.10%	14.56%	-32.24%	4.11%	-	-
Horiz. %	39.73%	51.37%	67.81%	80.82%	70.55%	104.11%	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