[DEGEM] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 19.6%
YoY- 89.12%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 173,144 154,288 246,424 215,940 208,044 242,264 188,940 -1.44%
PBT 14,156 13,148 38,556 28,276 14,288 24,944 21,632 -6.81%
Tax -3,896 -3,844 -13,444 -8,460 -3,932 -5,804 -4,988 -4.03%
NP 10,260 9,304 25,112 19,816 10,356 19,140 16,644 -7.73%
-
NP to SH 12,020 9,156 24,384 18,428 9,744 18,468 15,204 -3.83%
-
Tax Rate 27.52% 29.24% 34.87% 29.92% 27.52% 23.27% 23.06% -
Total Cost 162,884 144,984 221,312 196,124 197,688 223,124 172,296 -0.93%
-
Net Worth 262,988 245,903 238,084 217,111 199,910 185,999 163,654 8.21%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 262,988 245,903 238,084 217,111 199,910 185,999 163,654 8.21%
NOSH 134,000 130,799 130,815 132,385 132,391 131,914 131,979 0.25%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.93% 6.03% 10.19% 9.18% 4.98% 7.90% 8.81% -
ROE 4.57% 3.72% 10.24% 8.49% 4.87% 9.93% 9.29% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 132.33 117.96 188.38 163.12 157.14 183.65 143.16 -1.30%
EPS 9.20 7.00 18.64 13.92 7.36 14.00 11.52 -3.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.88 1.82 1.64 1.51 1.41 1.24 8.37%
Adjusted Per Share Value based on latest NOSH - 132,385
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 129.21 115.14 183.90 161.15 155.26 180.79 141.00 -1.44%
EPS 8.97 6.83 18.20 13.75 7.27 13.78 11.35 -3.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9626 1.8351 1.7767 1.6202 1.4919 1.3881 1.2213 8.21%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.905 0.80 0.88 1.04 0.73 0.95 1.04 -
P/RPS 0.68 0.68 0.47 0.64 0.46 0.52 0.73 -1.17%
P/EPS 9.85 11.43 4.72 7.47 9.92 6.79 9.03 1.45%
EY 10.15 8.75 21.18 13.38 10.08 14.74 11.08 -1.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.48 0.63 0.48 0.67 0.84 -9.87%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 19/05/16 27/05/15 20/05/14 28/05/13 23/05/12 19/05/11 -
Price 0.91 0.88 0.98 1.00 0.995 0.85 1.03 -
P/RPS 0.69 0.75 0.52 0.61 0.63 0.46 0.72 -0.70%
P/EPS 9.91 12.57 5.26 7.18 13.52 6.07 8.94 1.73%
EY 10.10 7.95 19.02 13.92 7.40 16.47 11.18 -1.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.54 0.61 0.66 0.60 0.83 -9.69%

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