[DEGEM] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -21.06%
YoY- 21.47%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 250,797 244,476 230,452 242,264 219,703 209,138 199,752 16.30%
PBT 29,781 25,540 22,442 24,944 34,391 26,882 24,016 15.34%
Tax -6,968 -5,897 -5,840 -5,804 -9,578 -7,182 -6,930 0.36%
NP 22,813 19,642 16,602 19,140 24,813 19,700 17,086 21.14%
-
NP to SH 21,681 18,725 15,990 18,468 23,395 18,124 15,550 24.67%
-
Tax Rate 23.40% 23.09% 26.02% 23.27% 27.85% 26.72% 28.86% -
Total Cost 227,984 224,833 213,850 223,124 194,890 189,438 182,666 15.84%
-
Net Worth 197,340 196,086 19,063,311 185,999 182,298 172,399 169,079 10.80%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 197,340 196,086 19,063,311 185,999 182,298 172,399 169,079 10.80%
NOSH 132,443 132,490 132,384 131,914 132,100 132,614 133,133 -0.34%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.10% 8.03% 7.20% 7.90% 11.29% 9.42% 8.55% -
ROE 10.99% 9.55% 0.08% 9.93% 12.83% 10.51% 9.20% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 189.36 184.52 174.08 183.65 166.32 157.70 150.04 16.70%
EPS 16.37 14.13 12.08 14.00 17.71 13.67 11.68 25.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.48 144.00 1.41 1.38 1.30 1.27 11.18%
Adjusted Per Share Value based on latest NOSH - 131,914
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 187.16 182.44 171.98 180.79 163.96 156.07 149.07 16.30%
EPS 16.18 13.97 11.93 13.78 17.46 13.53 11.60 24.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4727 1.4633 142.2635 1.3881 1.3604 1.2866 1.2618 10.80%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.80 0.91 0.95 0.95 1.06 0.91 1.01 -
P/RPS 0.42 0.49 0.55 0.52 0.64 0.58 0.67 -26.65%
P/EPS 4.89 6.44 7.87 6.79 5.99 6.66 8.65 -31.51%
EY 20.46 15.53 12.71 14.74 16.71 15.02 11.56 46.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.01 0.67 0.77 0.70 0.80 -22.95%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 19/11/12 28/08/12 23/05/12 23/02/12 22/11/11 16/08/11 -
Price 0.80 0.84 0.87 0.85 0.89 1.05 0.98 -
P/RPS 0.42 0.46 0.50 0.46 0.54 0.67 0.65 -25.16%
P/EPS 4.89 5.94 7.20 6.07 5.03 7.68 8.39 -30.11%
EY 20.46 16.83 13.88 16.47 19.90 13.02 11.92 43.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.01 0.60 0.64 0.81 0.77 -20.98%

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