[DEGEM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
07-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 39.06%
YoY- 37.52%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 98,642 61,606 219,417 158,397 100,965 53,985 234,384 -43.92%
PBT 10,738 9,639 27,634 18,901 13,036 7,069 22,435 -38.89%
Tax -3,402 -3,361 -8,241 -5,474 -3,488 -2,115 -5,935 -31.06%
NP 7,336 6,278 19,393 13,427 9,548 4,954 16,500 -41.83%
-
NP to SH 7,031 6,096 18,174 12,524 9,006 4,607 15,408 -40.81%
-
Tax Rate 31.68% 34.87% 29.82% 28.96% 26.76% 29.92% 26.45% -
Total Cost 91,306 55,328 200,024 144,970 91,417 49,031 217,884 -44.08%
-
Net Worth 240,913 238,084 230,627 222,764 220,234 217,111 211,606 9.05%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 1,983 -
Div Payout % - - - - - - 12.88% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 240,913 238,084 230,627 222,764 220,234 217,111 211,606 9.05%
NOSH 130,931 130,815 131,038 129,513 131,091 132,385 132,253 -0.66%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.44% 10.19% 8.84% 8.48% 9.46% 9.18% 7.04% -
ROE 2.92% 2.56% 7.88% 5.62% 4.09% 2.12% 7.28% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 75.34 47.09 167.45 122.30 77.02 40.78 177.22 -43.55%
EPS 5.37 4.66 13.87 9.67 6.87 3.48 11.65 -40.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.84 1.82 1.76 1.72 1.68 1.64 1.60 9.79%
Adjusted Per Share Value based on latest NOSH - 129,815
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 73.61 45.97 163.74 118.21 75.35 40.29 174.91 -43.93%
EPS 5.25 4.55 13.56 9.35 6.72 3.44 11.50 -40.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.48 -
NAPS 1.7979 1.7767 1.7211 1.6624 1.6435 1.6202 1.5791 9.06%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.935 0.88 0.84 1.06 1.09 1.04 0.85 -
P/RPS 1.24 1.87 0.50 0.87 1.42 2.55 0.48 88.60%
P/EPS 17.41 18.88 6.06 10.96 15.87 29.89 7.30 78.78%
EY 5.74 5.30 16.51 9.12 6.30 3.35 13.71 -44.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.76 -
P/NAPS 0.51 0.48 0.48 0.62 0.65 0.63 0.53 -2.53%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 27/05/15 26/02/15 07/11/14 14/08/14 20/05/14 25/02/14 -
Price 0.84 0.98 0.86 0.96 1.05 1.00 0.80 -
P/RPS 1.11 2.08 0.51 0.78 1.36 2.45 0.45 82.86%
P/EPS 15.64 21.03 6.20 9.93 15.28 28.74 6.87 73.31%
EY 6.39 4.76 16.13 10.07 6.54 3.48 14.56 -42.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.87 -
P/NAPS 0.46 0.54 0.49 0.56 0.63 0.61 0.50 -5.42%

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