[DEGEM] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[DEGEM] DEGEM BHD
Announcement Date
14-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 6.49%
YoY- -3.4%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 227,038 219,417 225,412 222,484 236,358 234,384 234,809 -2.22%
PBT 30,204 27,634 27,191 26,863 25,932 22,435 24,771 14.14%
Tax -9,487 -8,241 -7,279 -7,065 -7,067 -5,935 -6,675 26.43%
NP 20,717 19,393 19,912 19,798 18,865 16,500 18,096 9.44%
-
NP to SH 19,663 18,174 18,825 18,720 17,579 15,408 16,744 11.31%
-
Tax Rate 31.41% 29.82% 26.77% 26.30% 27.25% 26.45% 26.95% -
Total Cost 206,321 200,024 205,500 202,686 217,493 217,884 216,713 -3.22%
-
Net Worth 238,084 230,225 223,282 219,949 217,111 131,839 204,252 10.76%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 1,977 1,977 1,977 1,977 - -
Div Payout % - - 10.51% 10.56% 11.25% 12.83% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 238,084 230,225 223,282 219,949 217,111 131,839 204,252 10.76%
NOSH 130,815 130,810 129,815 130,922 132,385 131,839 131,776 -0.48%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.12% 8.84% 8.83% 8.90% 7.98% 7.04% 7.71% -
ROE 8.26% 7.89% 8.43% 8.51% 8.10% 11.69% 8.20% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 173.56 167.74 173.64 169.94 178.54 177.78 178.19 -1.74%
EPS 15.03 13.89 14.50 14.30 13.28 11.69 12.71 11.83%
DPS 0.00 0.00 1.50 1.50 1.50 1.50 0.00 -
NAPS 1.82 1.76 1.72 1.68 1.64 1.00 1.55 11.31%
Adjusted Per Share Value based on latest NOSH - 130,922
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 169.43 163.74 168.22 166.03 176.39 174.91 175.23 -2.22%
EPS 14.67 13.56 14.05 13.97 13.12 11.50 12.50 11.27%
DPS 0.00 0.00 1.48 1.48 1.48 1.48 0.00 -
NAPS 1.7767 1.7181 1.6663 1.6414 1.6202 0.9839 1.5243 10.76%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.88 0.84 1.06 1.09 1.04 0.85 1.05 -
P/RPS 0.51 0.50 0.61 0.64 0.58 0.48 0.59 -9.26%
P/EPS 5.85 6.05 7.31 7.62 7.83 7.27 8.26 -20.56%
EY 17.08 16.54 13.68 13.12 12.77 13.75 12.10 25.86%
DY 0.00 0.00 1.42 1.38 1.44 1.76 0.00 -
P/NAPS 0.48 0.48 0.62 0.65 0.63 0.85 0.68 -20.73%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 07/11/14 14/08/14 20/05/14 25/02/14 07/11/13 -
Price 0.98 0.86 0.96 1.05 1.00 0.80 0.86 -
P/RPS 0.56 0.51 0.55 0.62 0.56 0.45 0.48 10.83%
P/EPS 6.52 6.19 6.62 7.34 7.53 6.85 6.77 -2.47%
EY 15.34 16.16 15.11 13.62 13.28 14.61 14.77 2.55%
DY 0.00 0.00 1.56 1.43 1.50 1.87 0.00 -
P/NAPS 0.54 0.49 0.56 0.63 0.61 0.80 0.55 -1.21%

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