[DEGEM] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 34.17%
YoY- 32.32%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 191,407 186,024 197,284 246,424 219,417 211,196 201,930 -3.49%
PBT 17,729 15,004 21,476 38,556 27,634 25,201 26,072 -22.61%
Tax -5,992 -4,812 -6,804 -13,444 -8,241 -7,298 -6,976 -9.61%
NP 11,737 10,192 14,672 25,112 19,393 17,902 19,096 -27.64%
-
NP to SH 11,241 9,544 14,062 24,384 18,174 16,698 18,012 -26.90%
-
Tax Rate 33.80% 32.07% 31.68% 34.87% 29.82% 28.96% 26.76% -
Total Cost 179,670 175,832 182,612 221,312 200,024 193,293 182,834 -1.15%
-
Net Worth 247,328 245,083 240,913 238,084 230,627 222,764 220,234 8.01%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 247,328 245,083 240,913 238,084 230,627 222,764 220,234 8.01%
NOSH 130,861 129,673 130,931 130,815 131,038 129,513 131,091 -0.11%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.13% 5.48% 7.44% 10.19% 8.84% 8.48% 9.46% -
ROE 4.54% 3.89% 5.84% 10.24% 7.88% 7.50% 8.18% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 146.27 143.46 150.68 188.38 167.45 163.07 154.04 -3.38%
EPS 8.59 7.36 10.74 18.64 13.87 12.89 13.74 -26.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.89 1.84 1.82 1.76 1.72 1.68 8.14%
Adjusted Per Share Value based on latest NOSH - 130,815
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 142.84 138.82 147.23 183.90 163.74 157.61 150.69 -3.49%
EPS 8.39 7.12 10.49 18.20 13.56 12.46 13.44 -26.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8457 1.829 1.7979 1.7767 1.7211 1.6624 1.6435 8.01%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.88 0.88 0.935 0.88 0.84 1.06 1.09 -
P/RPS 0.60 0.61 0.62 0.47 0.50 0.65 0.71 -10.58%
P/EPS 10.24 11.96 8.71 4.72 6.06 8.22 7.93 18.52%
EY 9.76 8.36 11.49 21.18 16.51 12.16 12.61 -15.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.51 0.48 0.48 0.62 0.65 -19.39%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 17/11/15 20/08/15 27/05/15 26/02/15 07/11/14 14/08/14 -
Price 0.83 0.90 0.84 0.98 0.86 0.96 1.05 -
P/RPS 0.57 0.63 0.56 0.52 0.51 0.59 0.68 -11.06%
P/EPS 9.66 12.23 7.82 5.26 6.20 7.45 7.64 16.87%
EY 10.35 8.18 12.79 19.02 16.13 13.43 13.09 -14.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.46 0.54 0.49 0.56 0.63 -21.23%

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