[DEGEM] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 84.62%
YoY- -17.49%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 55,961 51,889 61,020 67,015 67,440 62,849 59,746 -1.08%
PBT 4,423 6,476 8,733 8,290 10,626 14,229 7,855 -9.12%
Tax -1,359 -2,383 -2,767 -1,805 -2,545 -4,191 -2,406 -9.07%
NP 3,064 4,093 5,966 6,485 8,081 10,038 5,449 -9.14%
-
NP to SH 3,115 4,083 5,650 6,301 7,637 9,802 5,308 -8.49%
-
Tax Rate 30.73% 36.80% 31.68% 21.77% 23.95% 29.45% 30.63% -
Total Cost 52,897 47,796 55,054 60,530 59,359 52,811 54,297 -0.43%
-
Net Worth 258,928 244,979 230,225 131,839 195,854 182,301 157,156 8.66%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 1,977 - - - -
Div Payout % - - - 31.39% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 258,928 244,979 230,225 131,839 195,854 182,301 157,156 8.66%
NOSH 134,000 129,619 130,810 131,839 131,445 132,102 132,064 0.24%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.48% 7.89% 9.78% 9.68% 11.98% 15.97% 9.12% -
ROE 1.20% 1.67% 2.45% 4.78% 3.90% 5.38% 3.38% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 42.79 40.03 46.65 50.83 51.31 47.58 45.24 -0.92%
EPS 2.38 3.15 4.32 4.78 5.81 7.42 4.02 -8.35%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.98 1.89 1.76 1.00 1.49 1.38 1.19 8.84%
Adjusted Per Share Value based on latest NOSH - 131,839
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 41.76 38.72 45.54 50.01 50.33 46.90 44.59 -1.08%
EPS 2.32 3.05 4.22 4.70 5.70 7.31 3.96 -8.51%
DPS 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
NAPS 1.9323 1.8282 1.7181 0.9839 1.4616 1.3605 1.1728 8.66%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.90 0.88 0.84 0.85 0.80 1.06 1.12 -
P/RPS 2.10 2.20 1.80 1.67 1.56 2.23 2.48 -2.73%
P/EPS 37.78 27.94 19.45 17.79 13.77 14.29 27.87 5.19%
EY 2.65 3.58 5.14 5.62 7.26 7.00 3.59 -4.92%
DY 0.00 0.00 0.00 1.76 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.48 0.85 0.54 0.77 0.94 -11.54%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 26/02/15 25/02/14 21/02/13 23/02/12 23/02/11 -
Price 0.90 0.83 0.86 0.80 0.80 0.89 1.08 -
P/RPS 2.10 2.07 1.84 1.57 1.56 1.87 2.39 -2.13%
P/EPS 37.78 26.35 19.91 16.74 13.77 11.99 26.87 5.83%
EY 2.65 3.80 5.02 5.97 7.26 8.34 3.72 -5.49%
DY 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.49 0.80 0.54 0.64 0.91 -11.06%

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