[DELEUM] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[DELEUM] DELEUM BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -8.93%
YoY- 9540.58%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 229,095 102,775 558,367 366,472 231,076 96,068 592,104 -46.99%
PBT 24,502 11,824 32,152 14,688 12,265 9,049 27,336 -7.05%
Tax -5,462 -2,489 -8,385 -6,243 -3,822 -1,987 -11,974 -40.82%
NP 19,040 9,335 23,767 8,445 8,443 7,062 15,362 15.42%
-
NP to SH 16,571 8,108 17,068 6,514 7,153 5,594 7,429 70.96%
-
Tax Rate 22.29% 21.05% 26.08% 42.50% 31.16% 21.96% 43.80% -
Total Cost 210,055 93,440 534,600 358,027 222,633 89,006 576,742 -49.09%
-
Net Worth 373,444 361,398 357,382 349,351 353,367 353,367 349,351 4.55%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 8,031 - 8,834 4,015 4,015 - 4,015 58.95%
Div Payout % 48.46% - 51.76% 61.64% 56.14% - 54.05% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 373,444 361,398 357,382 349,351 353,367 353,367 349,351 4.55%
NOSH 401,553 401,553 401,553 401,553 401,553 401,553 401,553 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 8.31% 9.08% 4.26% 2.30% 3.65% 7.35% 2.59% -
ROE 4.44% 2.24% 4.78% 1.86% 2.02% 1.58% 2.13% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 57.05 25.59 139.05 91.26 57.55 23.92 147.45 -46.99%
EPS 4.13 2.02 4.25 1.62 1.78 1.39 1.85 71.06%
DPS 2.00 0.00 2.20 1.00 1.00 0.00 1.00 58.94%
NAPS 0.93 0.90 0.89 0.87 0.88 0.88 0.87 4.55%
Adjusted Per Share Value based on latest NOSH - 401,553
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 57.05 25.59 139.05 91.26 57.55 23.92 147.45 -46.99%
EPS 4.13 2.02 4.25 1.62 1.78 1.39 1.85 71.06%
DPS 2.00 0.00 2.20 1.00 1.00 0.00 1.00 58.94%
NAPS 0.93 0.90 0.89 0.87 0.88 0.88 0.87 4.55%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.555 0.635 0.50 0.55 0.53 0.56 0.61 -
P/RPS 0.97 2.48 0.36 0.60 0.92 2.34 0.41 77.83%
P/EPS 13.45 31.45 11.76 33.90 29.75 40.20 32.97 -45.08%
EY 7.44 3.18 8.50 2.95 3.36 2.49 3.03 82.30%
DY 3.60 0.00 4.40 1.82 1.89 0.00 1.64 69.14%
P/NAPS 0.60 0.71 0.56 0.63 0.60 0.64 0.70 -9.79%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 27/05/22 23/02/22 29/11/21 24/08/21 27/05/21 29/03/21 -
Price 0.64 0.63 0.50 0.475 0.51 0.525 0.565 -
P/RPS 1.12 2.46 0.36 0.52 0.89 2.19 0.38 105.97%
P/EPS 15.51 31.20 11.76 29.28 28.63 37.69 30.54 -36.42%
EY 6.45 3.21 8.50 3.42 3.49 2.65 3.27 57.47%
DY 3.13 0.00 4.40 2.11 1.96 0.00 1.77 46.38%
P/NAPS 0.69 0.70 0.56 0.55 0.58 0.60 0.65 4.07%

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