[DEGEM] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -4.76%
YoY- -11.56%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 195,117 198,233 190,116 185,402 181,330 175,280 168,373 10.31%
PBT 16,438 16,369 13,838 13,586 14,994 11,978 10,732 32.84%
Tax -4,652 -3,803 -3,940 -3,927 -4,803 -4,018 -3,444 22.17%
NP 11,786 12,566 9,898 9,659 10,191 7,960 7,288 37.73%
-
NP to SH 12,136 12,971 10,221 9,505 9,980 7,723 6,941 45.08%
-
Tax Rate 28.30% 23.23% 28.47% 28.90% 32.03% 33.54% 32.09% -
Total Cost 183,331 185,667 180,218 175,743 171,139 167,320 161,085 8.99%
-
Net Worth 252,934 265,530 262,988 258,928 249,829 249,030 245,903 1.89%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 1,308 1,308 1,308 - - - -
Div Payout % - 10.08% 12.80% 13.76% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 252,934 265,530 262,988 258,928 249,829 249,030 245,903 1.89%
NOSH 134,000 134,000 134,000 134,000 130,801 131,068 130,799 1.62%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.04% 6.34% 5.21% 5.21% 5.62% 4.54% 4.33% -
ROE 4.80% 4.88% 3.89% 3.67% 3.99% 3.10% 2.82% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 150.43 151.55 145.30 141.78 138.63 133.73 128.73 10.93%
EPS 9.36 9.92 7.81 7.27 7.63 5.89 5.31 45.87%
DPS 0.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.95 2.03 2.01 1.98 1.91 1.90 1.88 2.46%
Adjusted Per Share Value based on latest NOSH - 134,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 145.61 147.94 141.88 138.36 135.32 130.81 125.65 10.31%
EPS 9.06 9.68 7.63 7.09 7.45 5.76 5.18 45.11%
DPS 0.00 0.98 0.98 0.98 0.00 0.00 0.00 -
NAPS 1.8876 1.9816 1.9626 1.9323 1.8644 1.8584 1.8351 1.89%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.96 0.945 0.905 0.90 0.83 0.96 0.80 -
P/RPS 0.64 0.62 0.62 0.63 0.60 0.72 0.62 2.13%
P/EPS 10.26 9.53 11.58 12.38 10.88 16.29 15.08 -22.62%
EY 9.75 10.49 8.63 8.08 9.19 6.14 6.63 29.28%
DY 0.00 1.06 1.10 1.11 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.45 0.45 0.43 0.51 0.43 9.08%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 23/08/17 26/05/17 27/02/17 29/11/16 18/08/16 19/05/16 -
Price 1.00 0.94 0.91 0.90 0.90 0.835 0.88 -
P/RPS 0.66 0.62 0.63 0.63 0.65 0.62 0.68 -1.96%
P/EPS 10.69 9.48 11.65 12.38 11.80 14.17 16.58 -25.34%
EY 9.36 10.55 8.58 8.08 8.48 7.06 6.03 34.02%
DY 0.00 1.06 1.10 1.11 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.45 0.45 0.47 0.44 0.47 5.59%

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