[DEGEM] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 17.11%
YoY- 3.32%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 225,730 208,044 250,797 244,476 230,452 242,264 219,703 1.82%
PBT 17,216 14,288 29,781 25,540 22,442 24,944 34,391 -36.98%
Tax -4,716 -3,932 -6,968 -5,897 -5,840 -5,804 -9,578 -37.67%
NP 12,500 10,356 22,813 19,642 16,602 19,140 24,813 -36.71%
-
NP to SH 11,388 9,744 21,681 18,725 15,990 18,468 23,395 -38.14%
-
Tax Rate 27.39% 27.52% 23.40% 23.09% 26.02% 23.27% 27.85% -
Total Cost 213,230 197,688 227,984 224,833 213,850 223,124 194,890 6.18%
-
Net Worth 20,392,464 199,910 197,340 196,086 19,063,311 185,999 182,298 2228.30%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 20,392,464 199,910 197,340 196,086 19,063,311 185,999 182,298 2228.30%
NOSH 132,418 132,391 132,443 132,490 132,384 131,914 132,100 0.16%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.54% 4.98% 9.10% 8.03% 7.20% 7.90% 11.29% -
ROE 0.06% 4.87% 10.99% 9.55% 0.08% 9.93% 12.83% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 170.47 157.14 189.36 184.52 174.08 183.65 166.32 1.65%
EPS 8.60 7.36 16.37 14.13 12.08 14.00 17.71 -38.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 154.00 1.51 1.49 1.48 144.00 1.41 1.38 2224.56%
Adjusted Per Share Value based on latest NOSH - 132,052
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 168.46 155.26 187.16 182.44 171.98 180.79 163.96 1.82%
EPS 8.50 7.27 16.18 13.97 11.93 13.78 17.46 -38.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 152.1826 1.4919 1.4727 1.4633 142.2635 1.3881 1.3604 2228.34%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.97 0.73 0.80 0.91 0.95 0.95 1.06 -
P/RPS 0.57 0.46 0.42 0.49 0.55 0.52 0.64 -7.43%
P/EPS 11.28 9.92 4.89 6.44 7.87 6.79 5.99 52.55%
EY 8.87 10.08 20.46 15.53 12.71 14.74 16.71 -34.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.48 0.54 0.61 0.01 0.67 0.77 -94.48%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 28/05/13 21/02/13 19/11/12 28/08/12 23/05/12 23/02/12 -
Price 0.93 0.995 0.80 0.84 0.87 0.85 0.89 -
P/RPS 0.55 0.63 0.42 0.46 0.50 0.46 0.54 1.23%
P/EPS 10.81 13.52 4.89 5.94 7.20 6.07 5.03 66.61%
EY 9.25 7.40 20.46 16.83 13.88 16.47 19.90 -40.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.66 0.54 0.57 0.01 0.60 0.64 -93.76%

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