[DEGEM] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[DEGEM] DEGEM BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -0.62%
YoY- -17.94%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 175,280 217,094 222,484 248,436 235,053 203,753 172,398 0.27%
PBT 11,978 25,336 26,863 27,167 33,604 24,401 20,136 -8.28%
Tax -4,018 -8,155 -7,065 -6,406 -9,033 -7,546 -6,322 -7.26%
NP 7,960 17,181 19,798 20,761 24,571 16,855 13,814 -8.77%
-
NP to SH 7,723 16,199 18,720 19,379 23,615 15,986 13,688 -9.08%
-
Tax Rate 33.54% 32.19% 26.30% 23.58% 26.88% 30.92% 31.40% -
Total Cost 167,320 199,913 202,686 227,675 210,482 186,898 158,584 0.89%
-
Net Worth 249,030 242,309 219,949 20,313,036 19,006,875 167,673 152,573 8.50%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 1,977 - - - - -
Div Payout % - - 10.56% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 249,030 242,309 219,949 20,313,036 19,006,875 167,673 152,573 8.50%
NOSH 131,068 131,690 130,922 131,902 131,992 132,026 132,672 -0.20%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.54% 7.91% 8.90% 8.36% 10.45% 8.27% 8.01% -
ROE 3.10% 6.69% 8.51% 0.10% 0.12% 9.53% 8.97% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 133.73 164.85 169.94 188.35 178.08 154.33 129.94 0.47%
EPS 5.89 12.30 14.30 14.69 17.89 12.11 10.32 -8.91%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.84 1.68 154.00 144.00 1.27 1.15 8.72%
Adjusted Per Share Value based on latest NOSH - 131,902
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 130.81 162.01 166.03 185.40 175.41 152.05 128.66 0.27%
EPS 5.76 12.09 13.97 14.46 17.62 11.93 10.21 -9.09%
DPS 0.00 0.00 1.48 0.00 0.00 0.00 0.00 -
NAPS 1.8584 1.8083 1.6414 151.5898 141.8424 1.2513 1.1386 8.49%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.96 0.935 1.09 0.97 0.95 1.01 0.95 -
P/RPS 0.72 0.57 0.64 0.52 0.53 0.65 0.73 -0.22%
P/EPS 16.29 7.60 7.62 6.60 5.31 8.34 9.21 9.96%
EY 6.14 13.16 13.12 15.15 18.83 11.99 10.86 -9.05%
DY 0.00 0.00 1.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.65 0.01 0.01 0.80 0.83 -7.78%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 20/08/15 14/08/14 22/08/13 28/08/12 16/08/11 17/08/10 -
Price 0.835 0.84 1.05 0.93 0.87 0.98 1.00 -
P/RPS 0.62 0.51 0.62 0.49 0.49 0.64 0.77 -3.54%
P/EPS 14.17 6.83 7.34 6.33 4.86 8.09 9.69 6.53%
EY 7.06 14.64 13.62 15.80 20.56 12.36 10.32 -6.12%
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.63 0.01 0.01 0.77 0.87 -10.73%

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