[DEGEM] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 17.72%
YoY- 31.28%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 192,437 185,541 190,692 173,144 186,676 172,588 165,030 10.75%
PBT 21,429 16,020 16,830 14,156 14,687 12,217 11,264 53.35%
Tax -4,212 -4,390 -2,904 -3,896 -4,598 -3,424 -3,152 21.25%
NP 17,217 11,629 13,926 10,260 10,089 8,793 8,112 64.92%
-
NP to SH 17,188 12,028 14,944 12,020 10,211 8,520 8,012 66.10%
-
Tax Rate 19.66% 27.40% 17.25% 27.52% 31.31% 28.03% 27.98% -
Total Cost 175,220 173,912 176,766 162,884 176,587 163,794 156,918 7.61%
-
Net Worth 247,751 252,934 265,530 262,988 258,928 249,829 248,738 -0.26%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 2,594 - - 3,269 1,744 - -
Div Payout % - 21.57% - - 32.02% 20.47% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 247,751 252,934 265,530 262,988 258,928 249,829 248,738 -0.26%
NOSH 134,000 134,000 134,000 134,000 134,000 134,000 130,915 1.56%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.95% 6.27% 7.30% 5.93% 5.40% 5.09% 4.92% -
ROE 6.94% 4.76% 5.63% 4.57% 3.94% 3.41% 3.22% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 148.36 143.04 145.79 132.33 142.75 131.95 126.06 11.43%
EPS 13.14 9.19 11.42 9.20 7.80 6.51 6.12 66.19%
DPS 0.00 2.00 0.00 0.00 2.50 1.33 0.00 -
NAPS 1.91 1.95 2.03 2.01 1.98 1.91 1.90 0.34%
Adjusted Per Share Value based on latest NOSH - 134,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 143.61 138.46 142.31 129.21 139.31 128.80 123.16 10.75%
EPS 12.83 8.98 11.15 8.97 7.62 6.36 5.98 66.11%
DPS 0.00 1.94 0.00 0.00 2.44 1.30 0.00 -
NAPS 1.8489 1.8876 1.9816 1.9626 1.9323 1.8644 1.8563 -0.26%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.04 0.96 0.945 0.905 0.90 0.83 0.96 -
P/RPS 0.70 0.67 0.65 0.68 0.63 0.63 0.76 -5.32%
P/EPS 7.85 10.35 8.27 9.85 11.53 12.74 15.69 -36.89%
EY 12.74 9.66 12.09 10.15 8.68 7.85 6.38 58.37%
DY 0.00 2.08 0.00 0.00 2.78 1.61 0.00 -
P/NAPS 0.54 0.49 0.47 0.45 0.45 0.43 0.51 3.87%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 23/11/17 23/08/17 26/05/17 27/02/17 29/11/16 18/08/16 -
Price 0.985 1.00 0.94 0.91 0.90 0.90 0.835 -
P/RPS 0.66 0.70 0.64 0.69 0.63 0.68 0.66 0.00%
P/EPS 7.43 10.78 8.23 9.91 11.53 13.82 13.64 -33.22%
EY 13.45 9.27 12.15 10.10 8.68 7.24 7.33 49.71%
DY 0.00 2.00 0.00 0.00 2.78 1.48 0.00 -
P/NAPS 0.52 0.51 0.46 0.45 0.45 0.47 0.44 11.74%

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