[DEGEM] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 6.63%
YoY- -35.15%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 201,930 215,940 234,384 223,158 225,730 208,044 250,797 -13.48%
PBT 26,072 28,276 22,435 18,860 17,216 14,288 29,781 -8.50%
Tax -6,976 -8,460 -5,935 -5,506 -4,716 -3,932 -6,968 0.07%
NP 19,096 19,816 16,500 13,353 12,500 10,356 22,813 -11.20%
-
NP to SH 18,012 18,428 15,408 12,142 11,388 9,744 21,681 -11.65%
-
Tax Rate 26.76% 29.92% 26.45% 29.19% 27.39% 27.52% 23.40% -
Total Cost 182,834 196,124 217,884 209,805 213,230 197,688 227,984 -13.71%
-
Net Worth 220,234 217,111 211,606 205,172 20,392,464 199,910 197,340 7.61%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 1,983 - - - - -
Div Payout % - - 12.88% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 220,234 217,111 211,606 205,172 20,392,464 199,910 197,340 7.61%
NOSH 131,091 132,385 132,253 132,369 132,418 132,391 132,443 -0.68%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.46% 9.18% 7.04% 5.98% 5.54% 4.98% 9.10% -
ROE 8.18% 8.49% 7.28% 5.92% 0.06% 4.87% 10.99% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 154.04 163.12 177.22 168.59 170.47 157.14 189.36 -12.89%
EPS 13.74 13.92 11.65 9.17 8.60 7.36 16.37 -11.04%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.64 1.60 1.55 154.00 1.51 1.49 8.35%
Adjusted Per Share Value based on latest NOSH - 131,776
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 150.69 161.15 174.91 166.54 168.46 155.26 187.16 -13.48%
EPS 13.44 13.75 11.50 9.06 8.50 7.27 16.18 -11.66%
DPS 0.00 0.00 1.48 0.00 0.00 0.00 0.00 -
NAPS 1.6435 1.6202 1.5791 1.5311 152.1826 1.4919 1.4727 7.61%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.09 1.04 0.85 1.05 0.97 0.73 0.80 -
P/RPS 0.71 0.64 0.48 0.62 0.57 0.46 0.42 42.04%
P/EPS 7.93 7.47 7.30 11.45 11.28 9.92 4.89 38.15%
EY 12.61 13.38 13.71 8.74 8.87 10.08 20.46 -27.64%
DY 0.00 0.00 1.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.63 0.53 0.68 0.01 0.48 0.54 13.19%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 14/08/14 20/05/14 25/02/14 07/11/13 22/08/13 28/05/13 21/02/13 -
Price 1.05 1.00 0.80 0.86 0.93 0.995 0.80 -
P/RPS 0.68 0.61 0.45 0.51 0.55 0.63 0.42 38.00%
P/EPS 7.64 7.18 6.87 9.38 10.81 13.52 4.89 34.75%
EY 13.09 13.92 14.56 10.67 9.25 7.40 20.46 -25.81%
DY 0.00 0.00 1.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.50 0.55 0.01 0.66 0.54 10.85%

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