[DELEUM] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[DELEUM] DELEUM BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -17.49%
YoY- -49.28%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 891,999 642,680 552,602 546,742 665,404 691,781 496,097 10.26%
PBT 56,527 40,474 54,829 42,196 70,714 79,911 78,015 -5.22%
Tax -10,208 -11,319 -16,428 -14,892 -17,725 -11,293 -16,271 -7.46%
NP 46,319 29,155 38,401 27,304 52,989 68,618 61,744 -4.67%
-
NP to SH 32,495 28,580 32,362 21,877 43,133 57,799 52,475 -7.67%
-
Tax Rate 18.06% 27.97% 29.96% 35.29% 25.07% 14.13% 20.86% -
Total Cost 845,680 613,525 514,201 519,438 612,415 623,163 434,353 11.73%
-
Net Worth 341,133 324,742 308,208 291,336 283,666 263,615 150,046 14.65%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 17,650 14,010 17,008 14,010 21,998 30,009 25,503 -5.94%
Div Payout % 54.32% 49.02% 52.56% 64.04% 51.00% 51.92% 48.60% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 341,133 324,742 308,208 291,336 283,666 263,615 150,046 14.65%
NOSH 401,553 401,125 400,942 399,090 399,530 399,417 150,046 17.81%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 5.19% 4.54% 6.95% 4.99% 7.96% 9.92% 12.45% -
ROE 9.53% 8.80% 10.50% 7.51% 15.21% 21.93% 34.97% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 222.26 160.30 138.06 137.00 166.55 173.20 330.63 -6.39%
EPS 8.10 7.13 8.09 5.48 10.80 14.47 34.97 -21.61%
DPS 4.40 3.50 4.25 3.50 5.50 7.50 17.00 -20.15%
NAPS 0.85 0.81 0.77 0.73 0.71 0.66 1.00 -2.66%
Adjusted Per Share Value based on latest NOSH - 399,090
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 221.96 159.92 137.51 136.05 165.58 172.14 123.45 10.26%
EPS 8.09 7.11 8.05 5.44 10.73 14.38 13.06 -7.66%
DPS 4.39 3.49 4.23 3.49 5.47 7.47 6.35 -5.96%
NAPS 0.8489 0.8081 0.7669 0.725 0.7059 0.656 0.3734 14.65%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.47 1.09 1.11 1.02 1.20 1.53 6.09 -
P/RPS 0.21 0.68 0.80 0.74 0.72 0.88 1.84 -30.33%
P/EPS 5.80 15.29 13.73 18.61 11.12 10.57 17.41 -16.72%
EY 17.23 6.54 7.28 5.37 9.00 9.46 5.74 20.08%
DY 9.36 3.21 3.83 3.43 4.58 4.90 2.79 22.32%
P/NAPS 0.55 1.35 1.44 1.40 1.69 2.32 6.09 -32.99%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 21/05/20 27/05/19 21/05/18 23/05/17 19/05/16 20/05/15 21/05/14 -
Price 0.75 1.00 1.32 0.97 1.15 1.58 6.34 -
P/RPS 0.34 0.62 0.96 0.71 0.69 0.91 1.92 -25.04%
P/EPS 9.26 14.03 16.33 17.70 10.65 10.92 18.13 -10.58%
EY 10.80 7.13 6.13 5.65 9.39 9.16 5.52 11.82%
DY 5.87 3.50 3.22 3.61 4.78 4.75 2.68 13.94%
P/NAPS 0.88 1.23 1.71 1.33 1.62 2.39 6.34 -28.02%

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