[DEGEM] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.97%
YoY- 26.16%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 248,436 242,242 250,797 246,206 235,053 233,034 219,703 8.54%
PBT 27,167 27,116 29,780 33,383 33,604 35,219 34,391 -14.55%
Tax -6,406 -6,500 -6,968 -8,614 -9,033 -9,782 -9,578 -23.53%
NP 20,761 20,616 22,812 24,769 24,571 25,437 24,813 -11.21%
-
NP to SH 19,379 19,499 21,680 23,845 23,615 24,211 23,395 -11.80%
-
Tax Rate 23.58% 23.97% 23.40% 25.80% 26.88% 27.77% 27.85% -
Total Cost 227,675 221,626 227,985 221,437 210,482 207,597 194,890 10.93%
-
Net Worth 20,313,036 199,910 195,854 195,437 19,006,875 185,999 182,301 2222.22%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 20,313,036 199,910 195,854 195,437 19,006,875 185,999 182,301 2222.22%
NOSH 131,902 132,391 131,445 132,052 131,992 131,914 132,102 -0.10%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.36% 8.51% 9.10% 10.06% 10.45% 10.92% 11.29% -
ROE 0.10% 9.75% 11.07% 12.20% 0.12% 13.02% 12.83% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 188.35 182.97 190.80 186.45 178.08 176.66 166.31 8.65%
EPS 14.69 14.73 16.49 18.06 17.89 18.35 17.71 -11.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 154.00 1.51 1.49 1.48 144.00 1.41 1.38 2224.56%
Adjusted Per Share Value based on latest NOSH - 132,052
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 185.40 180.78 187.16 183.74 175.41 173.91 163.96 8.54%
EPS 14.46 14.55 16.18 17.79 17.62 18.07 17.46 -11.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 151.5898 1.4919 1.4616 1.4585 141.8424 1.3881 1.3605 2222.17%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.97 0.73 0.80 0.91 0.95 0.95 1.06 -
P/RPS 0.52 0.40 0.42 0.49 0.53 0.54 0.64 -12.93%
P/EPS 6.60 4.96 4.85 5.04 5.31 5.18 5.99 6.68%
EY 15.15 20.18 20.62 19.84 18.83 19.32 16.71 -6.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.48 0.54 0.61 0.01 0.67 0.77 -94.48%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 28/05/13 21/02/13 19/11/12 28/08/12 23/05/12 23/02/12 -
Price 0.93 0.995 0.80 0.84 0.87 0.85 0.89 -
P/RPS 0.49 0.54 0.42 0.45 0.49 0.48 0.54 -6.27%
P/EPS 6.33 6.76 4.85 4.65 4.86 4.63 5.03 16.57%
EY 15.80 14.80 20.62 21.50 20.56 21.59 19.90 -14.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.66 0.54 0.57 0.01 0.60 0.64 -93.76%

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