[DELEUM] YoY TTM Result on 30-Jun-2022 [#2]

Stock

[DELEUM] DELEUM BHD

Announcement Date

23-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- 35.26%

YoY- 12.39%

Quarter Report

DELEUM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	768,239	558,537	533,218	818,600	715,545	585,435	536,960	6.14%
YoY %	37.54%	4.75%	-34.86%	14.40%	22.22%	9.03%	-	-
Horiz. %	143.07%	104.02%	99.30%	152.45%	133.26%	109.03%	100.00%	-
PBT	77,018	43,205	48,423	30,323	40,410	56,744	42,296	10.50%
YoY %	78.26%	-10.78%	59.69%	-24.96%	-28.79%	34.16%	-	-
Horiz. %	182.09%	102.15%	114.49%	71.69%	95.54%	134.16%	100.00%	-
Tax	-19,817	-8,841	-17,240	-6,803	-8,486	-16,206	-16,493	3.10%
YoY %	-124.15%	48.72%	-153.42%	19.83%	47.64%	1.74%	-	-
Horiz. %	120.15%	53.60%	104.53%	41.25%	51.45%	98.26%	100.00%	-
NP	57,201	34,364	31,183	23,520	31,924	40,538	25,803	14.18%
YoY %	66.46%	10.20%	32.58%	-26.33%	-21.25%	57.11%	-	-
Horiz. %	221.68%	133.18%	120.85%	91.15%	123.72%	157.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,427	26,486	23,567	12,688	28,069	34,835	21,242	13.07%
YoY %	67.74%	12.39%	85.74%	-54.80%	-19.42%	63.99%	-	-
Horiz. %	209.15%	124.69%	110.95%	59.73%	132.14%	163.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.73%	20.46%	35.60%	22.44%	21.00%	28.56%	38.99%	-
YoY %	25.76%	-42.53%	58.65%	6.86%	-26.47%	-26.75%	-	-
Horiz. %	65.99%	52.47%	91.31%	57.55%	53.86%	73.25%	100.00%	-
Total Cost	711,038	524,173	502,035	795,080	683,621	544,897	511,157	5.65%
YoY %	35.65%	4.41%	-36.86%	16.30%	25.46%	6.60%	-	-
Horiz. %	139.10%	102.55%	98.22%	155.55%	133.74%	106.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	393,522	373,444	353,367	329,093	332,922	320,232	300,146	4.61%
YoY %	5.38%	5.68%	7.38%	-1.15%	3.96%	6.69%	-	-
Horiz. %	131.11%	124.42%	117.73%	109.64%	110.92%	106.69%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	21,081	12,849	8,031	12,035	14,622	18,009	13,001	8.38%
YoY %	64.07%	59.99%	-33.27%	-17.69%	-18.81%	38.52%	-	-
Horiz. %	162.15%	98.83%	61.77%	92.57%	112.47%	138.52%	100.00%	-
Div Payout %	47.45%	48.52%	34.08%	94.86%	52.09%	51.70%	61.21%	-
YoY %	-2.21%	42.37%	-64.07%	82.11%	0.75%	-15.54%	-	-
Horiz. %	77.52%	79.27%	55.68%	154.97%	85.10%	84.46%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	393,522	373,444	353,367	329,093	332,922	320,232	300,146	4.61%
YoY %	5.38%	5.68%	7.38%	-1.15%	3.96%	6.69%	-	-
Horiz. %	131.11%	124.42%	117.73%	109.64%	110.92%	106.69%	100.00%	-
NOSH	401,553	401,553	401,553	401,553	401,553	401,125	400,195	0.05%
YoY %	0.00%	0.00%	0.00%	0.00%	0.11%	0.23%	-	-
Horiz. %	100.34%	100.34%	100.34%	100.34%	100.34%	100.23%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	7.45%	6.15%	5.85%	2.87%	4.46%	6.92%	4.81%	-
YoY %	21.14%	5.13%	103.83%	-35.65%	-35.55%	43.87%	-	-
Horiz. %	154.89%	127.86%	121.62%	59.67%	92.72%	143.87%	100.00%	-
ROE	11.29%	7.09%	6.67%	3.86%	8.43%	10.88%	7.08%	-
YoY %	59.24%	6.30%	72.80%	-54.21%	-22.52%	53.67%	-	-
Horiz. %	159.46%	100.14%	94.21%	54.52%	119.07%	153.67%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	191.32	139.09	132.79	203.97	178.39	146.25	134.17	6.08%
YoY %	37.55%	4.74%	-34.90%	14.34%	21.98%	9.00%	-	-
Horiz. %	142.60%	103.67%	98.97%	152.02%	132.96%	109.00%	100.00%	-
EPS	11.06	6.60	5.87	3.16	7.00	8.70	5.31	13.00%
YoY %	67.58%	12.44%	85.76%	-54.86%	-19.54%	63.84%	-	-
Horiz. %	208.29%	124.29%	110.55%	59.51%	131.83%	163.84%	100.00%	-
DPS	5.25	3.20	2.00	3.00	3.65	4.50	3.25	8.31%
YoY %	64.06%	60.00%	-33.33%	-17.81%	-18.89%	38.46%	-	-
Horiz. %	161.54%	98.46%	61.54%	92.31%	112.31%	138.46%	100.00%	-
NAPS	0.98	0.93	0.88	0.82	0.83	0.80	0.75	4.55%
YoY %	5.38%	5.68%	7.32%	-1.20%	3.75%	6.67%	-	-
Horiz. %	130.67%	124.00%	117.33%	109.33%	110.67%	106.67%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 401,553
RPS	191.32	139.09	132.79	203.86	178.19	145.79	133.72	6.14%
YoY %	37.55%	4.74%	-34.86%	14.41%	22.22%	9.03%	-	-
Horiz. %	143.08%	104.02%	99.30%	152.45%	133.26%	109.03%	100.00%	-
EPS	11.06	6.60	5.87	3.16	6.99	8.68	5.29	13.07%
YoY %	67.58%	12.44%	85.76%	-54.79%	-19.47%	64.08%	-	-
Horiz. %	209.07%	124.76%	110.96%	59.74%	132.14%	164.08%	100.00%	-
DPS	5.25	3.20	2.00	3.00	3.64	4.49	3.24	8.37%
YoY %	64.06%	60.00%	-33.33%	-17.58%	-18.93%	38.58%	-	-
Horiz. %	162.04%	98.77%	61.73%	92.59%	112.35%	138.58%	100.00%	-
NAPS	0.98	0.93	0.88	0.8195	0.8291	0.7975	0.7475	4.61%
YoY %	5.38%	5.68%	7.38%	-1.16%	3.96%	6.69%	-	-
Horiz. %	131.10%	124.41%	117.73%	109.63%	110.92%	106.69%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.90	0.555	0.53	0.615	0.95	1.01	0.90	-
P/RPS	0.47	0.40	0.40	0.30	0.53	0.69	0.67	-5.73%
YoY %	17.50%	0.00%	33.33%	-43.40%	-23.19%	2.99%	-	-
Horiz. %	70.15%	59.70%	59.70%	44.78%	79.10%	102.99%	100.00%	-
P/EPS	8.13	8.41	9.03	19.45	13.58	11.61	16.96	-11.52%
YoY %	-3.33%	-6.87%	-53.57%	43.23%	16.97%	-31.54%	-	-
Horiz. %	47.94%	49.59%	53.24%	114.68%	80.07%	68.46%	100.00%	-
EY	12.29	11.88	11.07	5.14	7.37	8.62	5.90	13.00%
YoY %	3.45%	7.32%	115.37%	-30.26%	-14.50%	46.10%	-	-
Horiz. %	208.31%	201.36%	187.63%	87.12%	124.92%	146.10%	100.00%	-
DY	5.83	5.77	3.77	4.88	3.84	4.46	3.61	8.31%
YoY %	1.04%	53.05%	-22.75%	27.08%	-13.90%	23.55%	-	-
Horiz. %	161.50%	159.83%	104.43%	135.18%	106.37%	123.55%	100.00%	-
P/NAPS	0.92	0.60	0.60	0.75	1.14	1.26	1.20	-4.32%
YoY %	53.33%	0.00%	-20.00%	-34.21%	-9.52%	5.00%	-	-
Horiz. %	76.67%	50.00%	50.00%	62.50%	95.00%	105.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	23/08/22	24/08/21	26/08/20	22/08/19	21/08/18	22/08/17	-
Price	0.90	0.64	0.51	0.615	0.82	0.94	0.77	-
P/RPS	0.47	0.46	0.38	0.30	0.46	0.64	0.57	-3.16%
YoY %	2.17%	21.05%	26.67%	-34.78%	-28.12%	12.28%	-	-
Horiz. %	82.46%	80.70%	66.67%	52.63%	80.70%	112.28%	100.00%	-
P/EPS	8.13	9.70	8.69	19.45	11.72	10.80	14.51	-9.19%
YoY %	-16.19%	11.62%	-55.32%	65.96%	8.52%	-25.57%	-	-
Horiz. %	56.03%	66.85%	59.89%	134.05%	80.77%	74.43%	100.00%	-
EY	12.29	10.31	11.51	5.14	8.53	9.26	6.89	10.12%
YoY %	19.20%	-10.43%	123.93%	-39.74%	-7.88%	34.40%	-	-
Horiz. %	178.37%	149.64%	167.05%	74.60%	123.80%	134.40%	100.00%	-
DY	5.83	5.00	3.92	4.88	4.45	4.79	4.22	5.53%
YoY %	16.60%	27.55%	-19.67%	9.66%	-7.10%	13.51%	-	-
Horiz. %	138.15%	118.48%	92.89%	115.64%	105.45%	113.51%	100.00%	-
P/NAPS	0.92	0.69	0.58	0.75	0.99	1.18	1.03	-1.86%
YoY %	33.33%	18.97%	-22.67%	-24.24%	-16.10%	14.56%	-	-
Horiz. %	89.32%	66.99%	56.31%	72.82%	96.12%	114.56%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 29 May 2024

MQ Trader

MQ Trading Signals

2024-05-29 15:55:00

EMA 5

5 Mins

SELL

2024-05-29 15:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-29 15:10:00

EMA 5

5 Mins

BUY

2024-05-29 15:10:00

MACD/RSI

5 Mins

BUY

2024-05-29 15:10:00

TURTLE SYSTEM 20

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

605

PBBANK

PUBLIC BANK BHD

527

RANHILL

RANHILL UTILITIES BERHAD

495

MPI

MALAYSIAN PACIFIC INDUSTRIES

390

DNEX

DAGANG NEXCHANGE BERHAD

389

HLIND

HONG LEONG INDUSTRIES BHD

370

PTRANS

PERAK TRANSIT BERHAD

369

JCY

JCY INTERNATIONAL BERHAD

346

GENTING

GENTING BHD

304

Daily Stocks

HSI-CXG

0.11

-0.02

212,306,600

KENERGY

0.465

+0.165

148,540,500

INIX-OR

0.02

0.00

141,839,900

EPICON

0.315

-0.085

138,585,900

HSI-HUZ

0.265

+0.04

116,832,400

AHB

0.125

-0.025

86,023,200

REVENUE

0.22

-0.015

82,922,200

EDUSPEC-OR

0.005

0.00

75,002,700

ALPHA

0.32

+0.005

61,183,300

DNEX

0.455

-0.005

59,332,500

More active Stocks

MPI

39.50

+0.62

275,900

YTLPOWR

5.25

+0.25

21,384,500

ATECH

3.49

+0.18

4,946,000

KENERGY

0.465

+0.165

148,540,500

YTL

3.84

+0.15

16,280,500

YTLPOWR-C36

1.21

+0.15

150,500

KOBAY

2.26

+0.13

10,563,900

NOTION-WD

1.13

+0.13

6,149,400

ORIENT

6.85

+0.13

1,094,100

KGB

3.18

+0.12

3,238,700

More gainer Stocks

KLK

21.36

-0.62

2,352,700

DLADY

34.90

-0.52

20,300

LAGENDA

1.17

-0.49

29,363,700

ALLIANZ

22.08

-0.38

21,300

HARISON

9.50

-0.23

25,200

NESTLE

127.70

-0.20

64,500

BIPORT

6.20

-0.20

2,000

ORIENT

6.97

-0.18

1,220,900

CDB

3.86

-0.14

5,518,900

ARKA

2.10

-0.14

12,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More