[DEGEM] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -33.04%
YoY- -66.26%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 143,195 170,952 195,117 181,330 200,538 225,412 234,809 -7.90%
PBT 6,048 11,160 16,438 14,994 19,986 27,191 24,771 -20.93%
Tax -3,252 -2,828 -4,652 -4,803 -6,376 -7,279 -6,675 -11.28%
NP 2,796 8,332 11,786 10,191 13,610 19,912 18,096 -26.73%
-
NP to SH 2,693 7,981 12,136 9,980 12,808 18,825 16,744 -26.24%
-
Tax Rate 53.77% 25.34% 28.30% 32.03% 31.90% 26.77% 26.95% -
Total Cost 140,399 162,620 183,331 171,139 186,928 205,500 216,713 -6.97%
-
Net Worth 251,197 248,580 252,934 249,829 240,029 223,282 204,252 3.50%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - 1,977 - -
Div Payout % - - - - - 10.51% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 251,197 248,580 252,934 249,829 240,029 223,282 204,252 3.50%
NOSH 134,000 134,000 134,000 130,801 126,999 129,815 131,776 0.27%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.95% 4.87% 6.04% 5.62% 6.79% 8.83% 7.71% -
ROE 1.07% 3.21% 4.80% 3.99% 5.34% 8.43% 8.20% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 109.45 130.67 150.43 138.63 157.90 173.64 178.19 -7.79%
EPS 2.06 6.10 9.36 7.63 10.09 14.50 12.71 -26.15%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.92 1.90 1.95 1.91 1.89 1.72 1.55 3.63%
Adjusted Per Share Value based on latest NOSH - 134,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 106.86 127.58 145.61 135.32 149.66 168.22 175.23 -7.90%
EPS 2.01 5.96 9.06 7.45 9.56 14.05 12.50 -26.24%
DPS 0.00 0.00 0.00 0.00 0.00 1.48 0.00 -
NAPS 1.8746 1.8551 1.8876 1.8644 1.7913 1.6663 1.5243 3.50%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.03 1.09 0.96 0.83 0.88 1.06 1.05 -
P/RPS 0.94 0.83 0.64 0.60 0.56 0.61 0.59 8.06%
P/EPS 50.04 17.87 10.26 10.88 8.73 7.31 8.26 34.99%
EY 2.00 5.60 9.75 9.19 11.46 13.68 12.10 -25.90%
DY 0.00 0.00 0.00 0.00 0.00 1.42 0.00 -
P/NAPS 0.54 0.57 0.49 0.43 0.47 0.62 0.68 -3.76%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 20/11/19 21/11/18 23/11/17 29/11/16 17/11/15 07/11/14 07/11/13 -
Price 1.05 1.05 1.00 0.90 0.90 0.96 0.86 -
P/RPS 0.96 0.80 0.66 0.65 0.57 0.55 0.48 12.24%
P/EPS 51.01 17.21 10.69 11.80 8.92 6.62 6.77 39.99%
EY 1.96 5.81 9.36 8.48 11.21 15.11 14.77 -28.57%
DY 0.00 0.00 0.00 0.00 0.00 1.56 0.00 -
P/NAPS 0.55 0.55 0.51 0.47 0.48 0.56 0.55 0.00%

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