[DEGEM] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[DEGEM] DEGEM BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 16.87%
YoY- -28.78%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 165,030 197,284 201,930 225,730 230,452 199,752 162,752 0.23%
PBT 11,264 21,476 26,072 17,216 22,442 24,016 17,290 -6.88%
Tax -3,152 -6,804 -6,976 -4,716 -5,840 -6,930 -5,010 -7.42%
NP 8,112 14,672 19,096 12,500 16,602 17,086 12,280 -6.67%
-
NP to SH 8,012 14,062 18,012 11,388 15,990 15,550 11,868 -6.33%
-
Tax Rate 27.98% 31.68% 26.76% 27.39% 26.02% 28.86% 28.98% -
Total Cost 156,918 182,612 182,834 213,230 213,850 182,666 150,472 0.70%
-
Net Worth 248,738 240,913 220,234 20,392,464 19,063,311 169,079 153,350 8.38%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 248,738 240,913 220,234 20,392,464 19,063,311 169,079 153,350 8.38%
NOSH 130,915 130,931 131,091 132,418 132,384 133,133 133,348 -0.30%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.92% 7.44% 9.46% 5.54% 7.20% 8.55% 7.55% -
ROE 3.22% 5.84% 8.18% 0.06% 0.08% 9.20% 7.74% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 126.06 150.68 154.04 170.47 174.08 150.04 122.05 0.53%
EPS 6.12 10.74 13.74 8.60 12.08 11.68 8.90 -6.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.84 1.68 154.00 144.00 1.27 1.15 8.72%
Adjusted Per Share Value based on latest NOSH - 131,902
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 123.16 147.23 150.69 168.46 171.98 149.07 121.46 0.23%
EPS 5.98 10.49 13.44 8.50 11.93 11.60 8.86 -6.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8563 1.7979 1.6435 152.1826 142.2635 1.2618 1.1444 8.38%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.96 0.935 1.09 0.97 0.95 1.01 0.95 -
P/RPS 0.76 0.62 0.71 0.57 0.55 0.67 0.78 -0.43%
P/EPS 15.69 8.71 7.93 11.28 7.87 8.65 10.67 6.63%
EY 6.38 11.49 12.61 8.87 12.71 11.56 9.37 -6.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.65 0.01 0.01 0.80 0.83 -7.78%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 20/08/15 14/08/14 22/08/13 28/08/12 16/08/11 17/08/10 -
Price 0.835 0.84 1.05 0.93 0.87 0.98 1.00 -
P/RPS 0.66 0.56 0.68 0.55 0.50 0.65 0.82 -3.54%
P/EPS 13.64 7.82 7.64 10.81 7.20 8.39 11.24 3.27%
EY 7.33 12.79 13.09 9.25 13.88 11.92 8.90 -3.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.63 0.01 0.01 0.77 0.87 -10.73%

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