[DEGEM] QoQ 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- -52.9%
YoY- 21.47%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
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 67,440 68,131 54,660 60,566 62,849 56,978 52,641 17.86%
PBT 10,626 7,933 4,985 6,236 14,229 8,154 6,600 37.16%
Tax -2,545 -1,503 -1,469 -1,451 -4,191 -1,922 -2,218 9.55%
NP 8,081 6,430 3,516 4,785 10,038 6,232 4,382 50.10%
-
NP to SH 7,637 6,048 3,378 4,617 9,802 5,818 3,974 54.26%
-
Tax Rate 23.95% 18.95% 29.47% 23.27% 29.45% 23.57% 33.61% -
Total Cost 59,359 61,701 51,144 55,781 52,811 50,746 48,259 14.72%
-
Net Worth 195,854 195,437 19,006,875 185,999 182,301 171,505 167,673 10.86%
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 195,854 195,437 19,006,875 185,999 182,301 171,505 167,673 10.86%
NOSH 131,445 132,052 131,992 131,914 132,102 131,927 132,026 -0.29%
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 11.98% 9.44% 6.43% 7.90% 15.97% 10.94% 8.32% -
ROE 3.90% 3.09% 0.02% 2.48% 5.38% 3.39% 2.37% -
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 51.31 51.59 41.41 45.91 47.58 43.19 39.87 18.22%
EPS 5.81 4.58 2.56 3.50 7.42 4.41 3.01 54.71%
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 50.33 50.84 40.79 45.20 46.90 42.52 39.28 17.88%
EPS 5.70 4.51 2.52 3.45 7.31 4.34 2.97 54.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4616 1.4585 141.8424 1.3881 1.3605 1.2799 1.2513 10.85%
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 1.56 1.76 2.29 2.07 2.23 2.11 2.53 -27.44%
P/EPS 13.77 19.87 37.12 27.14 14.29 20.63 33.55 -44.62%
EY 7.26 5.03 2.69 3.68 7.00 4.85 2.98 80.56%
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 1.56 1.63 2.10 1.85 1.87 2.43 2.46 -26.08%
P/EPS 13.77 18.34 33.99 24.29 11.99 23.81 32.56 -43.51%
EY 7.26 5.45 2.94 4.12 8.34 4.20 3.07 77.03%
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