[DEGEM] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -18.55%
YoY- -62.45%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 186,676 172,588 165,030 154,288 191,407 186,024 197,284 -3.60%
PBT 14,687 12,217 11,264 13,148 17,729 15,004 21,476 -22.28%
Tax -4,598 -3,424 -3,152 -3,844 -5,992 -4,812 -6,804 -22.90%
NP 10,089 8,793 8,112 9,304 11,737 10,192 14,672 -22.00%
-
NP to SH 10,211 8,520 8,012 9,156 11,241 9,544 14,062 -19.13%
-
Tax Rate 31.31% 28.03% 27.98% 29.24% 33.80% 32.07% 31.68% -
Total Cost 176,587 163,794 156,918 144,984 179,670 175,832 182,612 -2.20%
-
Net Worth 258,928 249,829 248,738 245,903 247,328 245,083 240,913 4.90%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 3,269 1,744 - - - - - -
Div Payout % 32.02% 20.47% - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 258,928 249,829 248,738 245,903 247,328 245,083 240,913 4.90%
NOSH 134,000 134,000 130,915 130,799 130,861 129,673 130,931 1.54%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.40% 5.09% 4.92% 6.03% 6.13% 5.48% 7.44% -
ROE 3.94% 3.41% 3.22% 3.72% 4.54% 3.89% 5.84% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 142.75 131.95 126.06 117.96 146.27 143.46 150.68 -3.52%
EPS 7.80 6.51 6.12 7.00 8.59 7.36 10.74 -19.12%
DPS 2.50 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.91 1.90 1.88 1.89 1.89 1.84 4.98%
Adjusted Per Share Value based on latest NOSH - 130,799
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 139.31 128.80 123.16 115.14 142.84 138.82 147.23 -3.60%
EPS 7.62 6.36 5.98 6.83 8.39 7.12 10.49 -19.11%
DPS 2.44 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9323 1.8644 1.8563 1.8351 1.8457 1.829 1.7979 4.90%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.90 0.83 0.96 0.80 0.88 0.88 0.935 -
P/RPS 0.63 0.63 0.76 0.68 0.60 0.61 0.62 1.06%
P/EPS 11.53 12.74 15.69 11.43 10.24 11.96 8.71 20.45%
EY 8.68 7.85 6.38 8.75 9.76 8.36 11.49 -16.98%
DY 2.78 1.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.51 0.43 0.47 0.47 0.51 -7.97%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 29/11/16 18/08/16 19/05/16 29/02/16 17/11/15 20/08/15 -
Price 0.90 0.90 0.835 0.88 0.83 0.90 0.84 -
P/RPS 0.63 0.68 0.66 0.75 0.57 0.63 0.56 8.13%
P/EPS 11.53 13.82 13.64 12.57 9.66 12.23 7.82 29.39%
EY 8.68 7.24 7.33 7.95 10.35 8.18 12.79 -22.68%
DY 2.78 1.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.44 0.47 0.44 0.48 0.46 -1.44%

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