[DEGEM] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[DEGEM] DEGEM BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -13.42%
YoY- 2.83%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 208,044 250,797 244,476 230,452 242,264 219,703 209,138 -0.34%
PBT 14,288 29,781 25,540 22,442 24,944 34,391 26,882 -34.35%
Tax -3,932 -6,968 -5,897 -5,840 -5,804 -9,578 -7,182 -33.05%
NP 10,356 22,813 19,642 16,602 19,140 24,813 19,700 -34.83%
-
NP to SH 9,744 21,681 18,725 15,990 18,468 23,395 18,124 -33.85%
-
Tax Rate 27.52% 23.40% 23.09% 26.02% 23.27% 27.85% 26.72% -
Total Cost 197,688 227,984 224,833 213,850 223,124 194,890 189,438 2.87%
-
Net Worth 199,910 197,340 196,086 19,063,311 185,999 182,298 172,399 10.36%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 199,910 197,340 196,086 19,063,311 185,999 182,298 172,399 10.36%
NOSH 132,391 132,443 132,490 132,384 131,914 132,100 132,614 -0.11%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.98% 9.10% 8.03% 7.20% 7.90% 11.29% 9.42% -
ROE 4.87% 10.99% 9.55% 0.08% 9.93% 12.83% 10.51% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 157.14 189.36 184.52 174.08 183.65 166.32 157.70 -0.23%
EPS 7.36 16.37 14.13 12.08 14.00 17.71 13.67 -33.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.49 1.48 144.00 1.41 1.38 1.30 10.48%
Adjusted Per Share Value based on latest NOSH - 131,992
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 155.26 187.16 182.44 171.98 180.79 163.96 156.07 -0.34%
EPS 7.27 16.18 13.97 11.93 13.78 17.46 13.53 -33.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4919 1.4727 1.4633 142.2635 1.3881 1.3604 1.2866 10.36%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.73 0.80 0.91 0.95 0.95 1.06 0.91 -
P/RPS 0.46 0.42 0.49 0.55 0.52 0.64 0.58 -14.30%
P/EPS 9.92 4.89 6.44 7.87 6.79 5.99 6.66 30.39%
EY 10.08 20.46 15.53 12.71 14.74 16.71 15.02 -23.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.61 0.01 0.67 0.77 0.70 -22.22%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 21/02/13 19/11/12 28/08/12 23/05/12 23/02/12 22/11/11 -
Price 0.995 0.80 0.84 0.87 0.85 0.89 1.05 -
P/RPS 0.63 0.42 0.46 0.50 0.46 0.54 0.67 -4.01%
P/EPS 13.52 4.89 5.94 7.20 6.07 5.03 7.68 45.74%
EY 7.40 20.46 16.83 13.88 16.47 19.90 13.02 -31.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.54 0.57 0.01 0.60 0.64 0.81 -12.75%

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