[DEGEM] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
07-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -7.29%
YoY- 37.52%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 197,284 246,424 219,417 211,196 201,930 215,940 234,384 -10.88%
PBT 21,476 38,556 27,634 25,201 26,072 28,276 22,435 -2.87%
Tax -6,804 -13,444 -8,241 -7,298 -6,976 -8,460 -5,935 9.56%
NP 14,672 25,112 19,393 17,902 19,096 19,816 16,500 -7.54%
-
NP to SH 14,062 24,384 18,174 16,698 18,012 18,428 15,408 -5.92%
-
Tax Rate 31.68% 34.87% 29.82% 28.96% 26.76% 29.92% 26.45% -
Total Cost 182,612 221,312 200,024 193,293 182,834 196,124 217,884 -11.13%
-
Net Worth 240,913 238,084 230,627 222,764 220,234 217,111 211,606 9.05%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 1,983 -
Div Payout % - - - - - - 12.88% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 240,913 238,084 230,627 222,764 220,234 217,111 211,606 9.05%
NOSH 130,931 130,815 131,038 129,513 131,091 132,385 132,253 -0.66%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.44% 10.19% 8.84% 8.48% 9.46% 9.18% 7.04% -
ROE 5.84% 10.24% 7.88% 7.50% 8.18% 8.49% 7.28% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 150.68 188.38 167.45 163.07 154.04 163.12 177.22 -10.27%
EPS 10.74 18.64 13.87 12.89 13.74 13.92 11.65 -5.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.84 1.82 1.76 1.72 1.68 1.64 1.60 9.79%
Adjusted Per Share Value based on latest NOSH - 129,815
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 147.23 183.90 163.74 157.61 150.69 161.15 174.91 -10.87%
EPS 10.49 18.20 13.56 12.46 13.44 13.75 11.50 -5.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.48 -
NAPS 1.7979 1.7767 1.7211 1.6624 1.6435 1.6202 1.5791 9.06%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.935 0.88 0.84 1.06 1.09 1.04 0.85 -
P/RPS 0.62 0.47 0.50 0.65 0.71 0.64 0.48 18.65%
P/EPS 8.71 4.72 6.06 8.22 7.93 7.47 7.30 12.53%
EY 11.49 21.18 16.51 12.16 12.61 13.38 13.71 -11.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.76 -
P/NAPS 0.51 0.48 0.48 0.62 0.65 0.63 0.53 -2.53%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 27/05/15 26/02/15 07/11/14 14/08/14 20/05/14 25/02/14 -
Price 0.84 0.98 0.86 0.96 1.05 1.00 0.80 -
P/RPS 0.56 0.52 0.51 0.59 0.68 0.61 0.45 15.74%
P/EPS 7.82 5.26 6.20 7.45 7.64 7.18 6.87 9.04%
EY 12.79 19.02 16.13 13.43 13.09 13.92 14.56 -8.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.87 -
P/NAPS 0.46 0.54 0.49 0.56 0.63 0.61 0.50 -5.42%

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