[DEGEM] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 75.66%
YoY- 3.32%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 139,518 158,397 167,369 183,357 156,854 125,507 142,445 -0.34%
PBT 11,253 18,901 14,145 19,155 20,162 13,183 15,885 -5.58%
Tax -3,609 -5,474 -4,130 -4,423 -5,387 -4,180 -4,447 -3.41%
NP 7,644 13,427 10,015 14,732 14,775 9,003 11,438 -6.49%
-
NP to SH 7,158 12,524 9,107 14,044 13,593 8,837 11,230 -7.22%
-
Tax Rate 32.07% 28.96% 29.20% 23.09% 26.72% 31.71% 27.99% -
Total Cost 131,874 144,970 157,354 168,625 142,079 116,504 131,007 0.10%
-
Net Worth 245,083 222,764 205,172 196,086 172,399 154,381 143,390 9.34%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 245,083 222,764 205,172 196,086 172,399 154,381 143,390 9.34%
NOSH 129,673 129,513 132,369 132,490 132,614 133,087 134,009 -0.54%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.48% 8.48% 5.98% 8.03% 9.42% 7.17% 8.03% -
ROE 2.92% 5.62% 4.44% 7.16% 7.88% 5.72% 7.83% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 107.59 122.30 126.44 138.39 118.28 94.30 106.29 0.20%
EPS 5.52 9.67 6.88 10.60 10.25 6.64 8.38 -6.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.72 1.55 1.48 1.30 1.16 1.07 9.94%
Adjusted Per Share Value based on latest NOSH - 132,052
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 104.12 118.21 124.90 136.83 117.06 93.66 106.30 -0.34%
EPS 5.34 9.35 6.80 10.48 10.14 6.59 8.38 -7.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.829 1.6624 1.5311 1.4633 1.2866 1.1521 1.0701 9.34%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.88 1.06 1.05 0.91 0.91 1.05 0.90 -
P/RPS 0.82 0.87 0.83 0.66 0.77 1.11 0.85 -0.59%
P/EPS 15.94 10.96 15.26 8.58 8.88 15.81 10.74 6.79%
EY 6.27 9.12 6.55 11.65 11.26 6.32 9.31 -6.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.62 0.68 0.61 0.70 0.91 0.84 -9.22%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 07/11/14 07/11/13 19/11/12 22/11/11 15/11/10 18/11/09 -
Price 0.90 0.96 0.86 0.84 1.05 1.11 0.78 -
P/RPS 0.84 0.78 0.68 0.61 0.89 1.18 0.73 2.36%
P/EPS 16.30 9.93 12.50 7.92 10.24 16.72 9.31 9.77%
EY 6.13 10.07 8.00 12.62 9.76 5.98 10.74 -8.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.55 0.57 0.81 0.96 0.73 -6.74%

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