[DELEUM] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	527,720	397,974	385,950	418,074	321,852	508,798	330,376	8.11%
YoY %	32.60%	3.12%	-7.68%	29.90%	-36.74%	54.01%	-	-
Horiz. %	159.73%	120.46%	116.82%	126.54%	97.42%	154.01%	100.00%	-
PBT	81,580	64,664	61,492	39,378	31,200	44,514	27,258	20.03%
YoY %	26.16%	5.16%	56.16%	26.21%	-29.91%	63.31%	-	-
Horiz. %	299.29%	237.23%	225.59%	144.46%	114.46%	163.31%	100.00%	-
Tax	-19,322	-13,580	-14,230	-7,918	-6,658	-10,786	-3,760	31.34%
YoY %	-42.28%	4.57%	-79.72%	-18.92%	38.27%	-186.86%	-	-
Horiz. %	513.88%	361.17%	378.46%	210.59%	177.07%	286.86%	100.00%	-
NP	62,258	51,084	47,262	31,460	24,542	33,728	23,498	17.62%
YoY %	21.87%	8.09%	50.23%	28.19%	-27.24%	43.54%	-	-
Horiz. %	264.95%	217.40%	201.13%	133.88%	104.44%	143.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,384	41,274	37,532	26,172	17,648	28,458	20,604	16.44%
YoY %	24.49%	9.97%	43.41%	48.30%	-37.99%	38.12%	-	-
Horiz. %	249.39%	200.32%	182.16%	127.02%	85.65%	138.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.68%	21.00%	23.14%	20.11%	21.34%	24.23%	13.79%	-
YoY %	12.76%	-9.25%	15.07%	-5.76%	-11.93%	75.71%	-	-
Horiz. %	171.72%	152.28%	167.80%	145.83%	154.75%	175.71%	100.00%	-
Total Cost	465,462	346,890	338,688	386,614	297,310	475,070	306,878	7.18%
YoY %	34.18%	2.42%	-12.40%	30.04%	-37.42%	54.81%	-	-
Horiz. %	151.68%	113.04%	110.37%	125.98%	96.88%	154.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	252,117	221,967	198,010	176,945	162,073	154,989	137,026	10.69%
YoY %	13.58%	12.10%	11.90%	9.18%	4.57%	13.11%	-	-
Horiz. %	183.99%	161.99%	144.51%	129.13%	118.28%	113.11%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	20,009	17,997	15,000	9,996	7,003	9,999	10,001	12.24%
YoY %	11.18%	19.98%	50.06%	42.74%	-29.96%	-0.02%	-	-
Horiz. %	200.07%	179.95%	149.99%	99.95%	70.02%	99.98%	100.00%	-
Div Payout %	38.94%	43.60%	39.97%	38.20%	39.68%	35.14%	48.54%	-
YoY %	-10.69%	9.08%	4.63%	-3.73%	12.92%	-27.61%	-	-
Horiz. %	80.22%	89.82%	82.34%	78.70%	81.75%	72.39%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	252,117	221,967	198,010	176,945	162,073	154,989	137,026	10.69%
YoY %	13.58%	12.10%	11.90%	9.18%	4.57%	13.11%	-	-
Horiz. %	183.99%	161.99%	144.51%	129.13%	118.28%	113.11%	100.00%	-
NOSH	400,186	149,978	150,007	99,969	100,045	99,992	100,019	25.98%
YoY %	166.83%	-0.02%	50.05%	-0.08%	0.05%	-0.03%	-	-
Horiz. %	400.11%	149.95%	149.98%	99.95%	100.03%	99.97%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	11.80%	12.84%	12.25%	7.52%	7.63%	6.63%	7.11%	-
YoY %	-8.10%	4.82%	62.90%	-1.44%	15.08%	-6.75%	-	-
Horiz. %	165.96%	180.59%	172.29%	105.77%	107.31%	93.25%	100.00%	-
ROE	20.38%	18.59%	18.95%	14.79%	10.89%	18.36%	15.04%	-
YoY %	9.63%	-1.90%	28.13%	35.81%	-40.69%	22.07%	-	-
Horiz. %	135.51%	123.60%	126.00%	98.34%	72.41%	122.07%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	131.87	265.35	257.29	418.20	321.71	508.83	330.31	-14.18%
YoY %	-50.30%	3.13%	-38.48%	29.99%	-36.77%	54.05%	-	-
Horiz. %	39.92%	80.33%	77.89%	126.61%	97.40%	154.05%	100.00%	-
EPS	12.84	27.52	25.02	26.18	17.64	28.46	20.60	-7.57%
YoY %	-53.34%	9.99%	-4.43%	48.41%	-38.02%	38.16%	-	-
Horiz. %	62.33%	133.59%	121.46%	127.09%	85.63%	138.16%	100.00%	-
DPS	5.00	12.00	10.00	10.00	7.00	10.00	10.00	-10.90%
YoY %	-58.33%	20.00%	0.00%	42.86%	-30.00%	0.00%	-	-
Horiz. %	50.00%	120.00%	100.00%	100.00%	70.00%	100.00%	100.00%	-
NAPS	0.63	1.48	1.32	1.77	1.62	1.55	1.37	-12.13%
YoY %	-57.43%	12.12%	-25.42%	9.26%	4.52%	13.14%	-	-
Horiz. %	45.99%	108.03%	96.35%	129.20%	118.25%	113.14%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 99,959
RPS	131.42	99.11	96.11	104.11	80.15	126.71	82.27	8.11%
YoY %	32.60%	3.12%	-7.68%	29.89%	-36.75%	54.02%	-	-
Horiz. %	159.74%	120.47%	116.82%	126.55%	97.42%	154.02%	100.00%	-
EPS	12.80	10.28	9.35	6.52	4.39	7.09	5.13	16.45%
YoY %	24.51%	9.95%	43.40%	48.52%	-38.08%	38.21%	-	-
Horiz. %	249.51%	200.39%	182.26%	127.10%	85.58%	138.21%	100.00%	-
DPS	4.98	4.48	3.74	2.49	1.74	2.49	2.49	12.24%
YoY %	11.16%	19.79%	50.20%	43.10%	-30.12%	0.00%	-	-
Horiz. %	200.00%	179.92%	150.20%	100.00%	69.88%	100.00%	100.00%	-
NAPS	0.6279	0.5528	0.4931	0.4407	0.4036	0.386	0.3412	10.69%
YoY %	13.59%	12.11%	11.89%	9.19%	4.56%	13.13%	-	-
Horiz. %	184.03%	162.02%	144.52%	129.16%	118.29%	113.13%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	2.29	2.92	1.61	1.10	1.15	0.99	1.43	-
P/RPS	1.74	1.10	0.63	0.26	0.36	0.19	0.43	26.22%
YoY %	58.18%	74.60%	142.31%	-27.78%	89.47%	-55.81%	-	-
Horiz. %	404.65%	255.81%	146.51%	60.47%	83.72%	44.19%	100.00%	-
P/EPS	17.83	10.61	6.43	4.20	6.52	3.48	6.94	17.02%
YoY %	68.05%	65.01%	53.10%	-35.58%	87.36%	-49.86%	-	-
Horiz. %	256.92%	152.88%	92.65%	60.52%	93.95%	50.14%	100.00%	-
EY	5.61	9.42	15.54	23.80	15.34	28.75	14.41	-14.54%
YoY %	-40.45%	-39.38%	-34.71%	55.15%	-46.64%	99.51%	-	-
Horiz. %	38.93%	65.37%	107.84%	165.16%	106.45%	199.51%	100.00%	-
DY	2.18	4.11	6.21	9.09	6.09	10.10	6.99	-17.64%
YoY %	-46.96%	-33.82%	-31.68%	49.26%	-39.70%	44.49%	-	-
Horiz. %	31.19%	58.80%	88.84%	130.04%	87.12%	144.49%	100.00%	-
P/NAPS	3.63	1.97	1.22	0.62	0.71	0.64	1.04	23.15%
YoY %	84.26%	61.48%	96.77%	-12.68%	10.94%	-38.46%	-	-
Horiz. %	349.04%	189.42%	117.31%	59.62%	68.27%	61.54%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	20/08/14	22/08/13	14/08/12	18/08/11	16/08/10	20/08/09	29/08/08	-
Price	2.24	3.30	1.88	0.99	1.16	1.03	1.12	-
P/RPS	1.70	1.24	0.73	0.24	0.36	0.20	0.34	30.75%
YoY %	37.10%	69.86%	204.17%	-33.33%	80.00%	-41.18%	-	-
Horiz. %	500.00%	364.71%	214.71%	70.59%	105.88%	58.82%	100.00%	-
P/EPS	17.45	11.99	7.51	3.78	6.58	3.62	5.44	21.43%
YoY %	45.54%	59.65%	98.68%	-42.55%	81.77%	-33.46%	-	-
Horiz. %	320.77%	220.40%	138.05%	69.49%	120.96%	66.54%	100.00%	-
EY	5.73	8.34	13.31	26.44	15.21	27.63	18.39	-17.65%
YoY %	-31.29%	-37.34%	-49.66%	73.83%	-44.95%	50.24%	-	-
Horiz. %	31.16%	45.35%	72.38%	143.77%	82.71%	150.24%	100.00%	-
DY	2.23	3.64	5.32	10.10	6.03	9.71	8.93	-20.63%
YoY %	-38.74%	-31.58%	-47.33%	67.50%	-37.90%	8.73%	-	-
Horiz. %	24.97%	40.76%	59.57%	113.10%	67.53%	108.73%	100.00%	-
P/NAPS	3.56	2.23	1.42	0.56	0.72	0.66	0.82	27.70%
YoY %	59.64%	57.04%	153.57%	-22.22%	9.09%	-19.51%	-	-
Horiz. %	434.15%	271.95%	173.17%	68.29%	87.80%	80.49%	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