[DEGEM] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -9.08%
YoY- -7.33%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 234,809 248,436 242,242 250,797 246,206 235,053 233,034 0.50%
PBT 24,771 27,167 27,116 29,780 33,383 33,604 35,219 -20.89%
Tax -6,675 -6,406 -6,500 -6,968 -8,614 -9,033 -9,782 -22.47%
NP 18,096 20,761 20,616 22,812 24,769 24,571 25,437 -20.29%
-
NP to SH 16,744 19,379 19,499 21,680 23,845 23,615 24,211 -21.77%
-
Tax Rate 26.95% 23.58% 23.97% 23.40% 25.80% 26.88% 27.77% -
Total Cost 216,713 227,675 221,626 227,985 221,437 210,482 207,597 2.90%
-
Net Worth 204,252 20,313,036 199,910 195,854 195,437 19,006,875 185,999 6.43%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 204,252 20,313,036 199,910 195,854 195,437 19,006,875 185,999 6.43%
NOSH 131,776 131,902 132,391 131,445 132,052 131,992 131,914 -0.06%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.71% 8.36% 8.51% 9.10% 10.06% 10.45% 10.92% -
ROE 8.20% 0.10% 9.75% 11.07% 12.20% 0.12% 13.02% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 178.19 188.35 182.97 190.80 186.45 178.08 176.66 0.57%
EPS 12.71 14.69 14.73 16.49 18.06 17.89 18.35 -21.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 154.00 1.51 1.49 1.48 144.00 1.41 6.50%
Adjusted Per Share Value based on latest NOSH - 131,445
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 175.23 185.40 180.78 187.16 183.74 175.41 173.91 0.50%
EPS 12.50 14.46 14.55 16.18 17.79 17.62 18.07 -21.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5243 151.5898 1.4919 1.4616 1.4585 141.8424 1.3881 6.43%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.05 0.97 0.73 0.80 0.91 0.95 0.95 -
P/RPS 0.59 0.52 0.40 0.42 0.49 0.53 0.54 6.07%
P/EPS 8.26 6.60 4.96 4.85 5.04 5.31 5.18 36.45%
EY 12.10 15.15 20.18 20.62 19.84 18.83 19.32 -26.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.01 0.48 0.54 0.61 0.01 0.67 0.99%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 07/11/13 22/08/13 28/05/13 21/02/13 19/11/12 28/08/12 23/05/12 -
Price 0.86 0.93 0.995 0.80 0.84 0.87 0.85 -
P/RPS 0.48 0.49 0.54 0.42 0.45 0.49 0.48 0.00%
P/EPS 6.77 6.33 6.76 4.85 4.65 4.86 4.63 28.79%
EY 14.77 15.80 14.80 20.62 21.50 20.56 21.59 -22.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.01 0.66 0.54 0.57 0.01 0.60 -5.63%

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