[DEGEM] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 84.06%
YoY- -102.06%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 131,860 156,894 185,541 172,588 186,024 211,196 223,158 -8.39%
PBT 4,657 2,328 16,020 12,217 15,004 25,201 18,860 -20.78%
Tax -1,290 -2,545 -4,390 -3,424 -4,812 -7,298 -5,506 -21.47%
NP 3,366 -217 11,629 8,793 10,192 17,902 13,353 -20.51%
-
NP to SH 3,354 -248 12,028 8,520 9,544 16,698 12,142 -19.29%
-
Tax Rate 27.70% 109.32% 27.40% 28.03% 32.07% 28.96% 29.19% -
Total Cost 128,493 157,111 173,912 163,794 175,832 193,293 209,805 -7.84%
-
Net Worth 251,197 248,580 252,934 249,829 245,083 222,764 205,172 3.42%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - 2,594 1,744 - - - -
Div Payout % - - 21.57% 20.47% - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 251,197 248,580 252,934 249,829 245,083 222,764 205,172 3.42%
NOSH 134,000 134,000 134,000 134,000 129,673 129,513 132,369 0.20%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.55% -0.14% 6.27% 5.09% 5.48% 8.48% 5.98% -
ROE 1.34% -0.10% 4.76% 3.41% 3.89% 7.50% 5.92% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 100.79 119.92 143.04 131.95 143.46 163.07 168.59 -8.21%
EPS 2.56 -0.19 9.19 6.51 7.36 12.89 9.17 -19.14%
DPS 0.00 0.00 2.00 1.33 0.00 0.00 0.00 -
NAPS 1.92 1.90 1.95 1.91 1.89 1.72 1.55 3.63%
Adjusted Per Share Value based on latest NOSH - 134,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 98.40 117.09 138.46 128.80 138.82 157.61 166.54 -8.39%
EPS 2.50 -0.19 8.98 6.36 7.12 12.46 9.06 -19.30%
DPS 0.00 0.00 1.94 1.30 0.00 0.00 0.00 -
NAPS 1.8746 1.8551 1.8876 1.8644 1.829 1.6624 1.5311 3.42%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.03 1.09 0.96 0.83 0.88 1.06 1.05 -
P/RPS 1.02 0.91 0.67 0.63 0.61 0.65 0.62 8.64%
P/EPS 40.17 -575.03 10.35 12.74 11.96 8.22 11.45 23.25%
EY 2.49 -0.17 9.66 7.85 8.36 12.16 8.74 -18.87%
DY 0.00 0.00 2.08 1.61 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.49 0.43 0.47 0.62 0.68 -3.76%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 20/11/19 21/11/18 23/11/17 29/11/16 17/11/15 07/11/14 07/11/13 -
Price 1.05 1.05 1.00 0.90 0.90 0.96 0.86 -
P/RPS 1.04 0.88 0.70 0.68 0.63 0.59 0.51 12.60%
P/EPS 40.95 -553.93 10.78 13.82 12.23 7.45 9.38 27.82%
EY 2.44 -0.18 9.27 7.24 8.18 13.43 10.67 -21.79%
DY 0.00 0.00 2.00 1.48 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.51 0.47 0.48 0.56 0.55 0.00%

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