[DEGEM] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[DEGEM] DEGEM BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -2.46%
YoY- 47.72%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 242,242 250,797 246,206 235,053 233,034 219,703 216,600 7.73%
PBT 27,116 29,780 33,383 33,604 35,219 34,391 28,017 -2.15%
Tax -6,500 -6,968 -8,614 -9,033 -9,782 -9,578 -7,793 -11.38%
NP 20,616 22,812 24,769 24,571 25,437 24,813 20,224 1.28%
-
NP to SH 19,499 21,680 23,845 23,615 24,211 23,395 18,901 2.09%
-
Tax Rate 23.97% 23.40% 25.80% 26.88% 27.77% 27.85% 27.82% -
Total Cost 221,626 227,985 221,437 210,482 207,597 194,890 196,376 8.39%
-
Net Worth 199,910 195,854 195,437 19,006,875 185,999 182,301 171,505 10.74%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 199,910 195,854 195,437 19,006,875 185,999 182,301 171,505 10.74%
NOSH 132,391 131,445 132,052 131,992 131,914 132,102 131,927 0.23%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.51% 9.10% 10.06% 10.45% 10.92% 11.29% 9.34% -
ROE 9.75% 11.07% 12.20% 0.12% 13.02% 12.83% 11.02% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 182.97 190.80 186.45 178.08 176.66 166.31 164.18 7.48%
EPS 14.73 16.49 18.06 17.89 18.35 17.71 14.33 1.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.49 1.48 144.00 1.41 1.38 1.30 10.48%
Adjusted Per Share Value based on latest NOSH - 131,992
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 180.78 187.16 183.74 175.41 173.91 163.96 161.64 7.73%
EPS 14.55 16.18 17.79 17.62 18.07 17.46 14.11 2.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4919 1.4616 1.4585 141.8424 1.3881 1.3605 1.2799 10.74%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.73 0.80 0.91 0.95 0.95 1.06 0.91 -
P/RPS 0.40 0.42 0.49 0.53 0.54 0.64 0.55 -19.11%
P/EPS 4.96 4.85 5.04 5.31 5.18 5.99 6.35 -15.17%
EY 20.18 20.62 19.84 18.83 19.32 16.71 15.74 17.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.61 0.01 0.67 0.77 0.70 -22.22%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 21/02/13 19/11/12 28/08/12 23/05/12 23/02/12 22/11/11 -
Price 0.995 0.80 0.84 0.87 0.85 0.89 1.05 -
P/RPS 0.54 0.42 0.45 0.49 0.48 0.54 0.64 -10.69%
P/EPS 6.76 4.85 4.65 4.86 4.63 5.03 7.33 -5.24%
EY 14.80 20.62 21.50 20.56 21.59 19.90 13.64 5.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.54 0.57 0.01 0.60 0.64 0.81 -12.75%

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