[DEGEM] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 14.09%
YoY- -9.85%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 190,116 168,373 227,038 236,358 242,242 233,034 193,787 -0.31%
PBT 13,838 10,732 30,204 25,932 27,116 35,219 21,950 -7.39%
Tax -3,940 -3,444 -9,487 -7,067 -6,500 -9,782 -6,474 -7.93%
NP 9,898 7,288 20,717 18,865 20,616 25,437 15,476 -7.17%
-
NP to SH 10,221 6,941 19,663 17,579 19,499 24,211 14,891 -6.07%
-
Tax Rate 28.47% 32.09% 31.41% 27.25% 23.97% 27.77% 29.49% -
Total Cost 180,218 161,085 206,321 217,493 221,626 207,597 178,311 0.17%
-
Net Worth 262,988 245,903 238,084 217,111 199,910 185,999 163,654 8.21%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 1,308 - - 1,977 - - - -
Div Payout % 12.80% - - 11.25% - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 262,988 245,903 238,084 217,111 199,910 185,999 163,654 8.21%
NOSH 134,000 130,799 130,815 132,385 132,391 131,914 131,979 0.25%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.21% 4.33% 9.12% 7.98% 8.51% 10.92% 7.99% -
ROE 3.89% 2.82% 8.26% 8.10% 9.75% 13.02% 9.10% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 145.30 128.73 173.56 178.54 182.97 176.66 146.83 -0.17%
EPS 7.81 5.31 15.03 13.28 14.73 18.35 11.28 -5.93%
DPS 1.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 2.01 1.88 1.82 1.64 1.51 1.41 1.24 8.37%
Adjusted Per Share Value based on latest NOSH - 132,385
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 141.88 125.65 169.43 176.39 180.78 173.91 144.62 -0.31%
EPS 7.63 5.18 14.67 13.12 14.55 18.07 11.11 -6.06%
DPS 0.98 0.00 0.00 1.48 0.00 0.00 0.00 -
NAPS 1.9626 1.8351 1.7767 1.6202 1.4919 1.3881 1.2213 8.21%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.905 0.80 0.88 1.04 0.73 0.95 1.04 -
P/RPS 0.62 0.62 0.51 0.58 0.40 0.54 0.71 -2.23%
P/EPS 11.58 15.08 5.85 7.83 4.96 5.18 9.22 3.86%
EY 8.63 6.63 17.08 12.77 20.18 19.32 10.85 -3.74%
DY 1.10 0.00 0.00 1.44 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.48 0.63 0.48 0.67 0.84 -9.87%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 19/05/16 27/05/15 20/05/14 28/05/13 23/05/12 19/05/11 -
Price 0.91 0.88 0.98 1.00 0.995 0.85 1.03 -
P/RPS 0.63 0.68 0.56 0.56 0.54 0.48 0.70 -1.73%
P/EPS 11.65 16.58 6.52 7.53 6.76 4.63 9.13 4.14%
EY 8.58 6.03 15.34 13.28 14.80 21.59 10.95 -3.98%
DY 1.10 0.00 0.00 1.50 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.54 0.61 0.66 0.60 0.83 -9.69%

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