[DEGEM] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[DEGEM] DEGEM BHD
Announcement Date
14-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -2.26%
YoY- 58.17%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 246,424 219,417 211,196 201,930 215,940 234,384 223,158 6.84%
PBT 38,556 27,634 25,201 26,072 28,276 22,435 18,860 61.14%
Tax -13,444 -8,241 -7,298 -6,976 -8,460 -5,935 -5,506 81.42%
NP 25,112 19,393 17,902 19,096 19,816 16,500 13,353 52.41%
-
NP to SH 24,384 18,174 16,698 18,012 18,428 15,408 12,142 59.24%
-
Tax Rate 34.87% 29.82% 28.96% 26.76% 29.92% 26.45% 29.19% -
Total Cost 221,312 200,024 193,293 182,834 196,124 217,884 209,805 3.62%
-
Net Worth 238,084 230,627 222,764 220,234 217,111 211,606 205,172 10.43%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 1,983 - -
Div Payout % - - - - - 12.88% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 238,084 230,627 222,764 220,234 217,111 211,606 205,172 10.43%
NOSH 130,815 131,038 129,513 131,091 132,385 132,253 132,369 -0.78%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.19% 8.84% 8.48% 9.46% 9.18% 7.04% 5.98% -
ROE 10.24% 7.88% 7.50% 8.18% 8.49% 7.28% 5.92% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 188.38 167.45 163.07 154.04 163.12 177.22 168.59 7.68%
EPS 18.64 13.87 12.89 13.74 13.92 11.65 9.17 60.53%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.82 1.76 1.72 1.68 1.64 1.60 1.55 11.31%
Adjusted Per Share Value based on latest NOSH - 130,922
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 183.90 163.74 157.61 150.69 161.15 174.91 166.54 6.84%
EPS 18.20 13.56 12.46 13.44 13.75 11.50 9.06 59.27%
DPS 0.00 0.00 0.00 0.00 0.00 1.48 0.00 -
NAPS 1.7767 1.7211 1.6624 1.6435 1.6202 1.5791 1.5311 10.43%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.88 0.84 1.06 1.09 1.04 0.85 1.05 -
P/RPS 0.47 0.50 0.65 0.71 0.64 0.48 0.62 -16.87%
P/EPS 4.72 6.06 8.22 7.93 7.47 7.30 11.45 -44.64%
EY 21.18 16.51 12.16 12.61 13.38 13.71 8.74 80.51%
DY 0.00 0.00 0.00 0.00 0.00 1.76 0.00 -
P/NAPS 0.48 0.48 0.62 0.65 0.63 0.53 0.68 -20.73%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 07/11/14 14/08/14 20/05/14 25/02/14 07/11/13 -
Price 0.98 0.86 0.96 1.05 1.00 0.80 0.86 -
P/RPS 0.52 0.51 0.59 0.68 0.61 0.45 0.51 1.30%
P/EPS 5.26 6.20 7.45 7.64 7.18 6.87 9.38 -32.02%
EY 19.02 16.13 13.43 13.09 13.92 14.56 10.67 47.06%
DY 0.00 0.00 0.00 0.00 0.00 1.87 0.00 -
P/NAPS 0.54 0.49 0.56 0.63 0.61 0.50 0.55 -1.21%

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