[DEGEM] QoQ TTM 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- -3.46%
YoY- 17.95%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 200,538 217,094 227,038 219,417 225,412 222,484 236,358 -10.36%
PBT 19,986 25,336 30,204 27,634 27,191 26,863 25,932 -15.92%
Tax -6,376 -8,155 -9,487 -8,241 -7,279 -7,065 -7,067 -6.62%
NP 13,610 17,181 20,717 19,393 19,912 19,798 18,865 -19.54%
-
NP to SH 12,808 16,199 19,663 18,174 18,825 18,720 17,579 -19.01%
-
Tax Rate 31.90% 32.19% 31.41% 29.82% 26.77% 26.30% 27.25% -
Total Cost 186,928 199,913 206,321 200,024 205,500 202,686 217,493 -9.59%
-
Net Worth 240,029 242,309 238,084 230,225 223,282 219,949 217,111 6.91%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - 1,977 1,977 1,977 -
Div Payout % - - - - 10.51% 10.56% 11.25% -
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 240,029 242,309 238,084 230,225 223,282 219,949 217,111 6.91%
NOSH 126,999 131,690 130,815 130,810 129,815 130,922 132,385 -2.72%
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 6.79% 7.91% 9.12% 8.84% 8.83% 8.90% 7.98% -
ROE 5.34% 6.69% 8.26% 7.89% 8.43% 8.51% 8.10% -
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 157.90 164.85 173.56 167.74 173.64 169.94 178.54 -7.85%
EPS 10.09 12.30 15.03 13.89 14.50 14.30 13.28 -16.72%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 1.50 -
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 149.66 162.01 169.43 163.74 168.22 166.03 176.39 -10.36%
EPS 9.56 12.09 14.67 13.56 14.05 13.97 13.12 -19.00%
DPS 0.00 0.00 0.00 0.00 1.48 1.48 1.48 -
NAPS 1.7913 1.8083 1.7767 1.7181 1.6663 1.6414 1.6202 6.91%
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 0.56 0.57 0.51 0.50 0.61 0.64 0.58 -2.31%
P/EPS 8.73 7.60 5.85 6.05 7.31 7.62 7.83 7.51%
EY 11.46 13.16 17.08 16.54 13.68 13.12 12.77 -6.95%
DY 0.00 0.00 0.00 0.00 1.42 1.38 1.44 -
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 0.57 0.51 0.56 0.51 0.55 0.62 0.56 1.18%
P/EPS 8.92 6.83 6.52 6.19 6.62 7.34 7.53 11.94%
EY 11.21 14.64 15.34 16.16 15.11 13.62 13.28 -10.67%
DY 0.00 0.00 0.00 0.00 1.56 1.43 1.50 -
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