[DEGEM] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 45.11%
YoY- 17.95%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 139,518 98,642 61,606 219,417 158,397 100,965 53,985 88.21%
PBT 11,253 10,738 9,639 27,634 18,901 13,036 7,069 36.29%
Tax -3,609 -3,402 -3,361 -8,241 -5,474 -3,488 -2,115 42.75%
NP 7,644 7,336 6,278 19,393 13,427 9,548 4,954 33.49%
-
NP to SH 7,158 7,031 6,096 18,174 12,524 9,006 4,607 34.11%
-
Tax Rate 32.07% 31.68% 34.87% 29.82% 28.96% 26.76% 29.92% -
Total Cost 131,874 91,306 55,328 200,024 144,970 91,417 49,031 93.28%
-
Net Worth 245,083 240,913 238,084 230,627 222,764 220,234 217,111 8.40%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 245,083 240,913 238,084 230,627 222,764 220,234 217,111 8.40%
NOSH 129,673 130,931 130,815 131,038 129,513 131,091 132,385 -1.36%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.48% 7.44% 10.19% 8.84% 8.48% 9.46% 9.18% -
ROE 2.92% 2.92% 2.56% 7.88% 5.62% 4.09% 2.12% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 107.59 75.34 47.09 167.45 122.30 77.02 40.78 90.82%
EPS 5.52 5.37 4.66 13.87 9.67 6.87 3.48 35.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.84 1.82 1.76 1.72 1.68 1.64 9.91%
Adjusted Per Share Value based on latest NOSH - 130,810
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 104.12 73.61 45.97 163.74 118.21 75.35 40.29 88.20%
EPS 5.34 5.25 4.55 13.56 9.35 6.72 3.44 34.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.829 1.7979 1.7767 1.7211 1.6624 1.6435 1.6202 8.40%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.88 0.935 0.88 0.84 1.06 1.09 1.04 -
P/RPS 0.82 1.24 1.87 0.50 0.87 1.42 2.55 -53.03%
P/EPS 15.94 17.41 18.88 6.06 10.96 15.87 29.89 -34.21%
EY 6.27 5.74 5.30 16.51 9.12 6.30 3.35 51.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.48 0.48 0.62 0.65 0.63 -17.72%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 20/08/15 27/05/15 26/02/15 07/11/14 14/08/14 20/05/14 -
Price 0.90 0.84 0.98 0.86 0.96 1.05 1.00 -
P/RPS 0.84 1.11 2.08 0.51 0.78 1.36 2.45 -50.98%
P/EPS 16.30 15.64 21.03 6.20 9.93 15.28 28.74 -31.45%
EY 6.13 6.39 4.76 16.13 10.07 6.54 3.48 45.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.54 0.49 0.56 0.63 0.61 -14.75%

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