[DEGEM] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
07-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -7.29%
YoY- 37.52%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 185,541 172,588 186,024 211,196 223,158 244,476 209,138 -1.97%
PBT 16,020 12,217 15,004 25,201 18,860 25,540 26,882 -8.25%
Tax -4,390 -3,424 -4,812 -7,298 -5,506 -5,897 -7,182 -7.86%
NP 11,629 8,793 10,192 17,902 13,353 19,642 19,700 -8.40%
-
NP to SH 12,028 8,520 9,544 16,698 12,142 18,725 18,124 -6.59%
-
Tax Rate 27.40% 28.03% 32.07% 28.96% 29.19% 23.09% 26.72% -
Total Cost 173,912 163,794 175,832 193,293 209,805 224,833 189,438 -1.41%
-
Net Worth 252,934 249,829 245,083 222,764 205,172 196,086 172,399 6.59%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 2,594 1,744 - - - - - -
Div Payout % 21.57% 20.47% - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 252,934 249,829 245,083 222,764 205,172 196,086 172,399 6.59%
NOSH 134,000 134,000 129,673 129,513 132,369 132,490 132,614 0.17%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.27% 5.09% 5.48% 8.48% 5.98% 8.03% 9.42% -
ROE 4.76% 3.41% 3.89% 7.50% 5.92% 9.55% 10.51% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 143.04 131.95 143.46 163.07 168.59 184.52 157.70 -1.61%
EPS 9.19 6.51 7.36 12.89 9.17 14.13 13.67 -6.39%
DPS 2.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.91 1.89 1.72 1.55 1.48 1.30 6.98%
Adjusted Per Share Value based on latest NOSH - 129,815
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 138.46 128.80 138.82 157.61 166.54 182.44 156.07 -1.97%
EPS 8.98 6.36 7.12 12.46 9.06 13.97 13.53 -6.59%
DPS 1.94 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8876 1.8644 1.829 1.6624 1.5311 1.4633 1.2866 6.59%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.96 0.83 0.88 1.06 1.05 0.91 0.91 -
P/RPS 0.67 0.63 0.61 0.65 0.62 0.49 0.58 2.43%
P/EPS 10.35 12.74 11.96 8.22 11.45 6.44 6.66 7.61%
EY 9.66 7.85 8.36 12.16 8.74 15.53 15.02 -7.08%
DY 2.08 1.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.43 0.47 0.62 0.68 0.61 0.70 -5.76%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 29/11/16 17/11/15 07/11/14 07/11/13 19/11/12 22/11/11 -
Price 1.00 0.90 0.90 0.96 0.86 0.84 1.05 -
P/RPS 0.70 0.68 0.63 0.59 0.51 0.46 0.67 0.73%
P/EPS 10.78 13.82 12.23 7.45 9.38 5.94 7.68 5.80%
EY 9.27 7.24 8.18 13.43 10.67 16.83 13.02 -5.49%
DY 2.00 1.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.48 0.56 0.55 0.57 0.81 -7.41%

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