[DEGEM] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 26.89%
YoY- -28.93%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 211,196 201,930 215,940 234,384 223,158 225,730 208,044 1.00%
PBT 25,201 26,072 28,276 22,435 18,860 17,216 14,288 45.93%
Tax -7,298 -6,976 -8,460 -5,935 -5,506 -4,716 -3,932 50.97%
NP 17,902 19,096 19,816 16,500 13,353 12,500 10,356 43.98%
-
NP to SH 16,698 18,012 18,428 15,408 12,142 11,388 9,744 43.15%
-
Tax Rate 28.96% 26.76% 29.92% 26.45% 29.19% 27.39% 27.52% -
Total Cost 193,293 182,834 196,124 217,884 209,805 213,230 197,688 -1.48%
-
Net Worth 222,764 220,234 217,111 211,606 205,172 20,392,464 199,910 7.47%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 1,983 - - - -
Div Payout % - - - 12.88% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 222,764 220,234 217,111 211,606 205,172 20,392,464 199,910 7.47%
NOSH 129,513 131,091 132,385 132,253 132,369 132,418 132,391 -1.45%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.48% 9.46% 9.18% 7.04% 5.98% 5.54% 4.98% -
ROE 7.50% 8.18% 8.49% 7.28% 5.92% 0.06% 4.87% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 163.07 154.04 163.12 177.22 168.59 170.47 157.14 2.49%
EPS 12.89 13.74 13.92 11.65 9.17 8.60 7.36 45.24%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.72 1.68 1.64 1.60 1.55 154.00 1.51 9.06%
Adjusted Per Share Value based on latest NOSH - 131,839
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 157.61 150.69 161.15 174.91 166.54 168.46 155.26 1.00%
EPS 12.46 13.44 13.75 11.50 9.06 8.50 7.27 43.16%
DPS 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
NAPS 1.6624 1.6435 1.6202 1.5791 1.5311 152.1826 1.4919 7.47%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.06 1.09 1.04 0.85 1.05 0.97 0.73 -
P/RPS 0.65 0.71 0.64 0.48 0.62 0.57 0.46 25.89%
P/EPS 8.22 7.93 7.47 7.30 11.45 11.28 9.92 -11.76%
EY 12.16 12.61 13.38 13.71 8.74 8.87 10.08 13.30%
DY 0.00 0.00 0.00 1.76 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.63 0.53 0.68 0.01 0.48 18.58%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 07/11/14 14/08/14 20/05/14 25/02/14 07/11/13 22/08/13 28/05/13 -
Price 0.96 1.05 1.00 0.80 0.86 0.93 0.995 -
P/RPS 0.59 0.68 0.61 0.45 0.51 0.55 0.63 -4.27%
P/EPS 7.45 7.64 7.18 6.87 9.38 10.81 13.52 -32.76%
EY 13.43 13.09 13.92 14.56 10.67 9.25 7.40 48.73%
DY 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
P/NAPS 0.56 0.63 0.61 0.50 0.55 0.01 0.66 -10.36%

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