[DEGEM] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[DEGEM] DEGEM BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -2.46%
YoY- 47.72%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 217,094 222,484 248,436 235,053 203,753 172,398 200,199 1.35%
PBT 25,336 26,863 27,167 33,604 24,401 20,136 18,278 5.59%
Tax -8,155 -7,065 -6,406 -9,033 -7,546 -6,322 -5,683 6.20%
NP 17,181 19,798 20,761 24,571 16,855 13,814 12,595 5.30%
-
NP to SH 16,199 18,720 19,379 23,615 15,986 13,688 12,464 4.46%
-
Tax Rate 32.19% 26.30% 23.58% 26.88% 30.92% 31.40% 31.09% -
Total Cost 199,913 202,686 227,675 210,482 186,898 158,584 187,604 1.06%
-
Net Worth 242,309 219,949 20,313,036 19,006,875 167,673 152,573 141,890 9.32%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 1,977 - - - - - -
Div Payout % - 10.56% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 242,309 219,949 20,313,036 19,006,875 167,673 152,573 141,890 9.32%
NOSH 131,690 130,922 131,902 131,992 132,026 132,672 133,859 -0.27%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 7.91% 8.90% 8.36% 10.45% 8.27% 8.01% 6.29% -
ROE 6.69% 8.51% 0.10% 0.12% 9.53% 8.97% 8.78% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 164.85 169.94 188.35 178.08 154.33 129.94 149.56 1.63%
EPS 12.30 14.30 14.69 17.89 12.11 10.32 9.31 4.74%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.68 154.00 144.00 1.27 1.15 1.06 9.62%
Adjusted Per Share Value based on latest NOSH - 131,992
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 162.01 166.03 185.40 175.41 152.05 128.66 149.40 1.35%
EPS 12.09 13.97 14.46 17.62 11.93 10.21 9.30 4.46%
DPS 0.00 1.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8083 1.6414 151.5898 141.8424 1.2513 1.1386 1.0589 9.32%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.935 1.09 0.97 0.95 1.01 0.95 0.85 -
P/RPS 0.57 0.64 0.52 0.53 0.65 0.73 0.57 0.00%
P/EPS 7.60 7.62 6.60 5.31 8.34 9.21 9.13 -3.00%
EY 13.16 13.12 15.15 18.83 11.99 10.86 10.95 3.11%
DY 0.00 1.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.65 0.01 0.01 0.80 0.83 0.80 -7.22%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 14/08/14 22/08/13 28/08/12 16/08/11 17/08/10 17/08/09 -
Price 0.84 1.05 0.93 0.87 0.98 1.00 0.75 -
P/RPS 0.51 0.62 0.49 0.49 0.64 0.77 0.50 0.33%
P/EPS 6.83 7.34 6.33 4.86 8.09 9.69 8.05 -2.70%
EY 14.64 13.62 15.80 20.56 12.36 10.32 12.42 2.77%
DY 0.00 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.63 0.01 0.01 0.77 0.87 0.71 -6.97%

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