[DEGEM] YoY Annualized 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- -21.06%
YoY- 21.47%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 246,424 215,940 208,044 242,264 188,940 154,804 185,404 4.85%
PBT 38,556 28,276 14,288 24,944 21,632 17,984 20,244 11.32%
Tax -13,444 -8,460 -3,932 -5,804 -4,988 -5,436 -6,344 13.32%
NP 25,112 19,816 10,356 19,140 16,644 12,548 13,900 10.35%
-
NP to SH 24,384 18,428 9,744 18,468 15,204 12,220 13,564 10.26%
-
Tax Rate 34.87% 29.92% 27.52% 23.27% 23.06% 30.23% 31.34% -
Total Cost 221,312 196,124 197,688 223,124 172,296 142,256 171,504 4.33%
-
Net Worth 238,084 217,111 199,910 185,999 163,654 151,410 138,052 9.50%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 238,084 217,111 199,910 185,999 163,654 151,410 138,052 9.50%
NOSH 130,815 132,385 132,391 131,914 131,979 133,991 134,031 -0.40%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.19% 9.18% 4.98% 7.90% 8.81% 8.11% 7.50% -
ROE 10.24% 8.49% 4.87% 9.93% 9.29% 8.07% 9.83% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 188.38 163.12 157.14 183.65 143.16 115.53 138.33 5.27%
EPS 18.64 13.92 7.36 14.00 11.52 9.12 10.12 10.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.64 1.51 1.41 1.24 1.13 1.03 9.94%
Adjusted Per Share Value based on latest NOSH - 131,914
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 183.90 161.15 155.26 180.79 141.00 115.53 138.36 4.85%
EPS 18.20 13.75 7.27 13.78 11.35 9.12 10.12 10.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7767 1.6202 1.4919 1.3881 1.2213 1.1299 1.0302 9.50%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.88 1.04 0.73 0.95 1.04 1.02 0.79 -
P/RPS 0.47 0.64 0.46 0.52 0.73 0.88 0.57 -3.16%
P/EPS 4.72 7.47 9.92 6.79 9.03 11.18 7.81 -8.04%
EY 21.18 13.38 10.08 14.74 11.08 8.94 12.81 8.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.63 0.48 0.67 0.84 0.90 0.77 -7.57%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 20/05/14 28/05/13 23/05/12 19/05/11 18/05/10 27/05/09 -
Price 0.98 1.00 0.995 0.85 1.03 1.03 0.90 -
P/RPS 0.52 0.61 0.63 0.46 0.72 0.89 0.65 -3.64%
P/EPS 5.26 7.18 13.52 6.07 8.94 11.29 8.89 -8.37%
EY 19.02 13.92 7.40 16.47 11.18 8.85 11.24 9.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.66 0.60 0.83 0.91 0.87 -7.63%

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