[DEGEM] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -10.06%
YoY- -19.46%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 234,384 234,809 248,436 242,242 250,797 246,206 235,053 -0.18%
PBT 22,435 24,771 27,167 27,116 29,780 33,383 33,604 -23.55%
Tax -5,935 -6,675 -6,406 -6,500 -6,968 -8,614 -9,033 -24.36%
NP 16,500 18,096 20,761 20,616 22,812 24,769 24,571 -23.25%
-
NP to SH 15,408 16,744 19,379 19,499 21,680 23,845 23,615 -24.71%
-
Tax Rate 26.45% 26.95% 23.58% 23.97% 23.40% 25.80% 26.88% -
Total Cost 217,884 216,713 227,675 221,626 227,985 221,437 210,482 2.32%
-
Net Worth 131,839 204,252 20,313,036 199,910 195,854 195,437 19,006,875 -96.32%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,977 - - - - - - -
Div Payout % 12.83% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 131,839 204,252 20,313,036 199,910 195,854 195,437 19,006,875 -96.32%
NOSH 131,839 131,776 131,902 132,391 131,445 132,052 131,992 -0.07%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.04% 7.71% 8.36% 8.51% 9.10% 10.06% 10.45% -
ROE 11.69% 8.20% 0.10% 9.75% 11.07% 12.20% 0.12% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 177.78 178.19 188.35 182.97 190.80 186.45 178.08 -0.11%
EPS 11.69 12.71 14.69 14.73 16.49 18.06 17.89 -24.64%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.55 154.00 1.51 1.49 1.48 144.00 -96.32%
Adjusted Per Share Value based on latest NOSH - 132,391
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 174.91 175.23 185.40 180.78 187.16 183.74 175.41 -0.18%
EPS 11.50 12.50 14.46 14.55 16.18 17.79 17.62 -24.69%
DPS 1.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9839 1.5243 151.5898 1.4919 1.4616 1.4585 141.8424 -96.32%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.85 1.05 0.97 0.73 0.80 0.91 0.95 -
P/RPS 0.48 0.59 0.52 0.40 0.42 0.49 0.53 -6.37%
P/EPS 7.27 8.26 6.60 4.96 4.85 5.04 5.31 23.22%
EY 13.75 12.10 15.15 20.18 20.62 19.84 18.83 -18.86%
DY 1.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.68 0.01 0.48 0.54 0.61 0.01 1817.63%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 07/11/13 22/08/13 28/05/13 21/02/13 19/11/12 28/08/12 -
Price 0.80 0.86 0.93 0.995 0.80 0.84 0.87 -
P/RPS 0.45 0.48 0.49 0.54 0.42 0.45 0.49 -5.50%
P/EPS 6.85 6.77 6.33 6.76 4.85 4.65 4.86 25.63%
EY 14.61 14.77 15.80 14.80 20.62 21.50 20.56 -20.31%
DY 1.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.55 0.01 0.66 0.54 0.57 0.01 1741.87%

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