[DEGEM] QoQ 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- 84.62%
YoY- -17.49%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
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 57,432 46,980 53,985 67,015 54,504 60,854 52,011 6.82%
PBT 5,865 5,967 7,069 8,290 5,537 5,036 3,572 39.13%
Tax -1,986 -1,373 -2,115 -1,805 -1,772 -1,375 -983 59.74%
NP 3,879 4,594 4,954 6,485 3,765 3,661 2,589 30.90%
-
NP to SH 3,518 4,399 4,607 6,301 3,413 3,258 2,436 27.73%
-
Tax Rate 33.86% 23.01% 29.92% 21.77% 32.00% 27.30% 27.52% -
Total Cost 53,553 42,386 49,031 60,530 50,739 57,193 49,422 5.49%
-
Net Worth 223,282 219,949 217,111 131,839 204,252 20,313,036 199,910 7.64%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 1,977 - - - -
Div Payout % - - - 31.39% - - - -
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 223,282 219,949 217,111 131,839 204,252 20,313,036 199,910 7.64%
NOSH 129,815 130,922 132,385 131,839 131,776 131,902 132,391 -1.30%
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 6.75% 9.78% 9.18% 9.68% 6.91% 6.02% 4.98% -
ROE 1.58% 2.00% 2.12% 4.78% 1.67% 0.02% 1.22% -
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 44.24 35.88 40.78 50.83 41.36 46.14 39.29 8.22%
EPS 2.71 3.36 3.48 4.78 2.59 2.47 1.84 29.41%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.72 1.68 1.64 1.00 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 42.86 35.06 40.29 50.01 40.67 45.41 38.81 6.83%
EPS 2.63 3.28 3.44 4.70 2.55 2.43 1.82 27.78%
DPS 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
NAPS 1.6663 1.6414 1.6202 0.9839 1.5243 151.5898 1.4919 7.64%
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 2.40 3.04 2.55 1.67 2.54 2.10 1.86 18.50%
P/EPS 39.11 32.44 29.89 17.79 40.54 39.27 39.67 -0.94%
EY 2.56 3.08 3.35 5.62 2.47 2.55 2.52 1.05%
DY 0.00 0.00 0.00 1.76 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.63 0.85 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 2.17 2.93 2.45 1.57 2.08 2.02 2.53 -9.71%
P/EPS 35.42 31.25 28.74 16.74 33.20 37.65 54.08 -24.56%
EY 2.82 3.20 3.48 5.97 3.01 2.66 1.85 32.41%
DY 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
P/NAPS 0.56 0.63 0.61 0.80 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