[DEGEM] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 45.11%
YoY- 17.95%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 192,437 186,676 191,407 219,417 234,384 250,797 219,703 -2.18%
PBT 21,429 14,687 17,729 27,634 22,435 29,781 34,391 -7.57%
Tax -4,212 -4,598 -5,992 -8,241 -5,935 -6,968 -9,578 -12.78%
NP 17,217 10,089 11,737 19,393 16,500 22,813 24,813 -5.90%
-
NP to SH 17,188 10,211 11,241 18,174 15,408 21,681 23,395 -5.00%
-
Tax Rate 19.66% 31.31% 33.80% 29.82% 26.45% 23.40% 27.85% -
Total Cost 175,220 176,587 179,670 200,024 217,884 227,984 194,890 -1.75%
-
Net Worth 247,751 258,928 247,328 230,627 211,606 197,340 182,298 5.24%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - 3,269 - - 1,983 - - -
Div Payout % - 32.02% - - 12.88% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 247,751 258,928 247,328 230,627 211,606 197,340 182,298 5.24%
NOSH 134,000 134,000 130,861 131,038 132,253 132,443 132,100 0.23%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.95% 5.40% 6.13% 8.84% 7.04% 9.10% 11.29% -
ROE 6.94% 3.94% 4.54% 7.88% 7.28% 10.99% 12.83% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 148.36 142.75 146.27 167.45 177.22 189.36 166.32 -1.88%
EPS 13.14 7.80 8.59 13.87 11.65 16.37 17.71 -4.84%
DPS 0.00 2.50 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.91 1.98 1.89 1.76 1.60 1.49 1.38 5.56%
Adjusted Per Share Value based on latest NOSH - 130,810
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 143.61 139.31 142.84 163.74 174.91 187.16 163.96 -2.18%
EPS 12.83 7.62 8.39 13.56 11.50 16.18 17.46 -5.00%
DPS 0.00 2.44 0.00 0.00 1.48 0.00 0.00 -
NAPS 1.8489 1.9323 1.8457 1.7211 1.5791 1.4727 1.3604 5.24%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.04 0.90 0.88 0.84 0.85 0.80 1.06 -
P/RPS 0.70 0.63 0.60 0.50 0.48 0.42 0.64 1.50%
P/EPS 7.85 11.53 10.24 6.06 7.30 4.89 5.99 4.60%
EY 12.74 8.68 9.76 16.51 13.71 20.46 16.71 -4.41%
DY 0.00 2.78 0.00 0.00 1.76 0.00 0.00 -
P/NAPS 0.54 0.45 0.47 0.48 0.53 0.54 0.77 -5.73%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 29/02/16 26/02/15 25/02/14 21/02/13 23/02/12 -
Price 0.985 0.90 0.83 0.86 0.80 0.80 0.89 -
P/RPS 0.66 0.63 0.57 0.51 0.45 0.42 0.54 3.39%
P/EPS 7.43 11.53 9.66 6.20 6.87 4.89 5.03 6.71%
EY 13.45 8.68 10.35 16.13 14.56 20.46 19.90 -6.31%
DY 0.00 2.78 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 0.52 0.45 0.44 0.49 0.50 0.54 0.64 -3.39%

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