[DEGEM] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -13.6%
YoY- -29.78%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 181,330 200,538 225,412 234,809 246,206 216,600 172,447 0.83%
PBT 14,994 19,986 27,191 24,771 33,383 28,017 19,453 -4.24%
Tax -4,803 -6,376 -7,279 -6,675 -8,614 -7,793 -6,788 -5.59%
NP 10,191 13,610 19,912 18,096 24,769 20,224 12,665 -3.55%
-
NP to SH 9,980 12,808 18,825 16,744 23,845 18,901 12,741 -3.98%
-
Tax Rate 32.03% 31.90% 26.77% 26.95% 25.80% 27.82% 34.89% -
Total Cost 171,139 186,928 205,500 216,713 221,437 196,376 159,782 1.14%
-
Net Worth 249,829 240,029 223,282 204,252 195,437 171,505 153,067 8.49%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 1,977 - - - - -
Div Payout % - - 10.51% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 249,829 240,029 223,282 204,252 195,437 171,505 153,067 8.49%
NOSH 130,801 126,999 129,815 131,776 132,052 131,927 131,954 -0.14%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.62% 6.79% 8.83% 7.71% 10.06% 9.34% 7.34% -
ROE 3.99% 5.34% 8.43% 8.20% 12.20% 11.02% 8.32% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 138.63 157.90 173.64 178.19 186.45 164.18 130.69 0.98%
EPS 7.63 10.09 14.50 12.71 18.06 14.33 9.66 -3.85%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.89 1.72 1.55 1.48 1.30 1.16 8.65%
Adjusted Per Share Value based on latest NOSH - 131,776
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 135.32 149.66 168.22 175.23 183.74 161.64 128.69 0.84%
EPS 7.45 9.56 14.05 12.50 17.79 14.11 9.51 -3.98%
DPS 0.00 0.00 1.48 0.00 0.00 0.00 0.00 -
NAPS 1.8644 1.7913 1.6663 1.5243 1.4585 1.2799 1.1423 8.49%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.83 0.88 1.06 1.05 0.91 0.91 1.05 -
P/RPS 0.60 0.56 0.61 0.59 0.49 0.55 0.80 -4.67%
P/EPS 10.88 8.73 7.31 8.26 5.04 6.35 10.87 0.01%
EY 9.19 11.46 13.68 12.10 19.84 15.74 9.20 -0.01%
DY 0.00 0.00 1.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.62 0.68 0.61 0.70 0.91 -11.73%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 17/11/15 07/11/14 07/11/13 19/11/12 22/11/11 15/11/10 -
Price 0.90 0.90 0.96 0.86 0.84 1.05 1.11 -
P/RPS 0.65 0.57 0.55 0.48 0.45 0.64 0.85 -4.36%
P/EPS 11.80 8.92 6.62 6.77 4.65 7.33 11.50 0.42%
EY 8.48 11.21 15.11 14.77 21.50 13.64 8.70 -0.42%
DY 0.00 0.00 1.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.56 0.55 0.57 0.81 0.96 -11.21%

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