[DEGEM] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 15.78%
YoY- -7.33%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 223,158 225,730 208,044 250,797 244,476 230,452 242,264 -5.32%
PBT 18,860 17,216 14,288 29,781 25,540 22,442 24,944 -16.99%
Tax -5,506 -4,716 -3,932 -6,968 -5,897 -5,840 -5,804 -3.44%
NP 13,353 12,500 10,356 22,813 19,642 16,602 19,140 -21.32%
-
NP to SH 12,142 11,388 9,744 21,681 18,725 15,990 18,468 -24.37%
-
Tax Rate 29.19% 27.39% 27.52% 23.40% 23.09% 26.02% 23.27% -
Total Cost 209,805 213,230 197,688 227,984 224,833 213,850 223,124 -4.01%
-
Net Worth 205,172 20,392,464 199,910 197,340 196,086 19,063,311 185,999 6.75%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 205,172 20,392,464 199,910 197,340 196,086 19,063,311 185,999 6.75%
NOSH 132,369 132,418 132,391 132,443 132,490 132,384 131,914 0.22%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.98% 5.54% 4.98% 9.10% 8.03% 7.20% 7.90% -
ROE 5.92% 0.06% 4.87% 10.99% 9.55% 0.08% 9.93% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 168.59 170.47 157.14 189.36 184.52 174.08 183.65 -5.53%
EPS 9.17 8.60 7.36 16.37 14.13 12.08 14.00 -24.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 154.00 1.51 1.49 1.48 144.00 1.41 6.50%
Adjusted Per Share Value based on latest NOSH - 131,445
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 166.54 168.46 155.26 187.16 182.44 171.98 180.79 -5.32%
EPS 9.06 8.50 7.27 16.18 13.97 11.93 13.78 -24.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5311 152.1826 1.4919 1.4727 1.4633 142.2635 1.3881 6.74%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.05 0.97 0.73 0.80 0.91 0.95 0.95 -
P/RPS 0.62 0.57 0.46 0.42 0.49 0.55 0.52 12.42%
P/EPS 11.45 11.28 9.92 4.89 6.44 7.87 6.79 41.62%
EY 8.74 8.87 10.08 20.46 15.53 12.71 14.74 -29.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.01 0.48 0.54 0.61 0.01 0.67 0.99%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 07/11/13 22/08/13 28/05/13 21/02/13 19/11/12 28/08/12 23/05/12 -
Price 0.86 0.93 0.995 0.80 0.84 0.87 0.85 -
P/RPS 0.51 0.55 0.63 0.42 0.46 0.50 0.46 7.11%
P/EPS 9.38 10.81 13.52 4.89 5.94 7.20 6.07 33.62%
EY 10.67 9.25 7.40 20.46 16.83 13.88 16.47 -25.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.01 0.66 0.54 0.57 0.01 0.60 -5.63%

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