[DELEUM] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[DELEUM] DELEUM BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 14.84%
YoY- 37.54%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 691,781 496,097 476,966 350,636 449,448 445,027 487,513 6.00%
PBT 79,911 78,015 63,340 53,015 37,377 43,304 40,219 12.11%
Tax -11,293 -16,271 -11,804 -13,085 -6,502 -9,628 -8,385 5.08%
NP 68,618 61,744 51,536 39,930 30,875 33,676 31,834 13.64%
-
NP to SH 57,799 52,475 41,269 33,342 24,242 25,074 23,455 16.21%
-
Tax Rate 14.13% 20.86% 18.64% 24.68% 17.40% 22.23% 20.85% -
Total Cost 623,163 434,353 425,430 310,706 418,573 411,351 455,679 5.35%
-
Net Worth 263,615 150,046 208,408 188,962 169,970 165,140 152,999 9.48%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 30,009 25,503 22,507 22,994 11,501 4,999 10,994 18.20%
Div Payout % 51.92% 48.60% 54.54% 68.97% 47.44% 19.94% 46.87% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 263,615 150,046 208,408 188,962 169,970 165,140 152,999 9.48%
NOSH 399,417 150,046 149,934 99,980 99,982 100,085 100,000 25.94%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 9.92% 12.45% 10.80% 11.39% 6.87% 7.57% 6.53% -
ROE 21.93% 34.97% 19.80% 17.64% 14.26% 15.18% 15.33% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 173.20 330.63 318.12 350.71 449.53 444.65 487.51 -15.83%
EPS 14.47 34.97 27.52 33.35 24.25 25.05 23.46 -7.73%
DPS 7.50 17.00 15.00 23.00 11.50 5.00 11.00 -6.18%
NAPS 0.66 1.00 1.39 1.89 1.70 1.65 1.53 -13.06%
Adjusted Per Share Value based on latest NOSH - 99,980
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 172.28 123.54 118.78 87.32 111.93 110.83 121.41 6.00%
EPS 14.39 13.07 10.28 8.30 6.04 6.24 5.84 16.21%
DPS 7.47 6.35 5.60 5.73 2.86 1.25 2.74 18.18%
NAPS 0.6565 0.3737 0.519 0.4706 0.4233 0.4113 0.381 9.48%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.53 6.09 2.16 1.56 1.13 1.17 0.71 -
P/RPS 0.88 1.84 0.68 0.44 0.25 0.26 0.15 34.27%
P/EPS 10.57 17.41 7.85 4.68 4.66 4.67 3.03 23.13%
EY 9.46 5.74 12.74 21.38 21.46 21.41 33.04 -18.80%
DY 4.90 2.79 6.94 14.74 10.18 4.27 15.49 -17.44%
P/NAPS 2.32 6.09 1.55 0.83 0.66 0.71 0.46 30.93%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 20/05/15 21/05/14 22/05/13 22/05/12 16/05/11 24/05/10 25/05/09 -
Price 1.58 6.34 3.62 1.59 1.06 1.16 0.93 -
P/RPS 0.91 1.92 1.14 0.45 0.24 0.26 0.19 29.81%
P/EPS 10.92 18.13 13.15 4.77 4.37 4.63 3.97 18.36%
EY 9.16 5.52 7.60 20.97 22.87 21.60 25.22 -15.52%
DY 4.75 2.68 4.14 14.47 10.85 4.31 11.83 -14.10%
P/NAPS 2.39 6.34 2.60 0.84 0.62 0.70 0.61 25.54%

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