[DEGEM] QoQ Annualized Quarter 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- 19.6%
YoY- 89.12%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 219,417 211,196 201,930 215,940 234,384 223,158 225,730 -1.86%
PBT 27,634 25,201 26,072 28,276 22,435 18,860 17,216 36.97%
Tax -8,241 -7,298 -6,976 -8,460 -5,935 -5,506 -4,716 44.93%
NP 19,393 17,902 19,096 19,816 16,500 13,353 12,500 33.90%
-
NP to SH 18,174 16,698 18,012 18,428 15,408 12,142 11,388 36.44%
-
Tax Rate 29.82% 28.96% 26.76% 29.92% 26.45% 29.19% 27.39% -
Total Cost 200,024 193,293 182,834 196,124 217,884 209,805 213,230 -4.16%
-
Net Worth 230,627 222,764 220,234 217,111 211,606 205,172 20,392,464 -94.92%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 1,983 - - -
Div Payout % - - - - 12.88% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 230,627 222,764 220,234 217,111 211,606 205,172 20,392,464 -94.92%
NOSH 131,038 129,513 131,091 132,385 132,253 132,369 132,418 -0.69%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.84% 8.48% 9.46% 9.18% 7.04% 5.98% 5.54% -
ROE 7.88% 7.50% 8.18% 8.49% 7.28% 5.92% 0.06% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 167.45 163.07 154.04 163.12 177.22 168.59 170.47 -1.18%
EPS 13.87 12.89 13.74 13.92 11.65 9.17 8.60 37.40%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.76 1.72 1.68 1.64 1.60 1.55 154.00 -94.88%
Adjusted Per Share Value based on latest NOSH - 132,385
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 163.74 157.61 150.69 161.15 174.91 166.54 168.46 -1.87%
EPS 13.56 12.46 13.44 13.75 11.50 9.06 8.50 36.41%
DPS 0.00 0.00 0.00 0.00 1.48 0.00 0.00 -
NAPS 1.7211 1.6624 1.6435 1.6202 1.5791 1.5311 152.1826 -94.92%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.84 1.06 1.09 1.04 0.85 1.05 0.97 -
P/RPS 0.50 0.65 0.71 0.64 0.48 0.62 0.57 -8.34%
P/EPS 6.06 8.22 7.93 7.47 7.30 11.45 11.28 -33.83%
EY 16.51 12.16 12.61 13.38 13.71 8.74 8.87 51.14%
DY 0.00 0.00 0.00 0.00 1.76 0.00 0.00 -
P/NAPS 0.48 0.62 0.65 0.63 0.53 0.68 0.01 1211.49%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 07/11/14 14/08/14 20/05/14 25/02/14 07/11/13 22/08/13 -
Price 0.86 0.96 1.05 1.00 0.80 0.86 0.93 -
P/RPS 0.51 0.59 0.68 0.61 0.45 0.51 0.55 -4.89%
P/EPS 6.20 7.45 7.64 7.18 6.87 9.38 10.81 -30.89%
EY 16.13 13.43 13.09 13.92 14.56 10.67 9.25 44.72%
DY 0.00 0.00 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 0.49 0.56 0.63 0.61 0.50 0.55 0.01 1229.59%

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