[DEGEM] QoQ Annualized Quarter 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- 16.87%
YoY- -28.78%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 215,940 234,384 223,158 225,730 208,044 250,797 244,476 -7.94%
PBT 28,276 22,435 18,860 17,216 14,288 29,781 25,540 7.02%
Tax -8,460 -5,935 -5,506 -4,716 -3,932 -6,968 -5,897 27.22%
NP 19,816 16,500 13,353 12,500 10,356 22,813 19,642 0.59%
-
NP to SH 18,428 15,408 12,142 11,388 9,744 21,681 18,725 -1.06%
-
Tax Rate 29.92% 26.45% 29.19% 27.39% 27.52% 23.40% 23.09% -
Total Cost 196,124 217,884 209,805 213,230 197,688 227,984 224,833 -8.71%
-
Net Worth 217,111 211,606 205,172 20,392,464 199,910 197,340 196,086 7.03%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 1,983 - - - - - -
Div Payout % - 12.88% - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 217,111 211,606 205,172 20,392,464 199,910 197,340 196,086 7.03%
NOSH 132,385 132,253 132,369 132,418 132,391 132,443 132,490 -0.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.18% 7.04% 5.98% 5.54% 4.98% 9.10% 8.03% -
ROE 8.49% 7.28% 5.92% 0.06% 4.87% 10.99% 9.55% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 163.12 177.22 168.59 170.47 157.14 189.36 184.52 -7.89%
EPS 13.92 11.65 9.17 8.60 7.36 16.37 14.13 -0.99%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.60 1.55 154.00 1.51 1.49 1.48 7.08%
Adjusted Per Share Value based on latest NOSH - 131,902
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 161.15 174.91 166.54 168.46 155.26 187.16 182.44 -7.94%
EPS 13.75 11.50 9.06 8.50 7.27 16.18 13.97 -1.05%
DPS 0.00 1.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6202 1.5791 1.5311 152.1826 1.4919 1.4727 1.4633 7.03%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.04 0.85 1.05 0.97 0.73 0.80 0.91 -
P/RPS 0.64 0.48 0.62 0.57 0.46 0.42 0.49 19.50%
P/EPS 7.47 7.30 11.45 11.28 9.92 4.89 6.44 10.40%
EY 13.38 13.71 8.74 8.87 10.08 20.46 15.53 -9.46%
DY 0.00 1.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.68 0.01 0.48 0.54 0.61 2.17%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 25/02/14 07/11/13 22/08/13 28/05/13 21/02/13 19/11/12 -
Price 1.00 0.80 0.86 0.93 0.995 0.80 0.84 -
P/RPS 0.61 0.45 0.51 0.55 0.63 0.42 0.46 20.72%
P/EPS 7.18 6.87 9.38 10.81 13.52 4.89 5.94 13.48%
EY 13.92 14.56 10.67 9.25 7.40 20.46 16.83 -11.89%
DY 0.00 1.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.50 0.55 0.01 0.66 0.54 0.57 4.62%

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