[DEGEM] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 59.94%
YoY- -35.15%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 129,441 139,518 158,397 167,369 183,357 156,854 125,507 0.51%
PBT 9,163 11,253 18,901 14,145 19,155 20,162 13,183 -5.87%
Tax -2,568 -3,609 -5,474 -4,130 -4,423 -5,387 -4,180 -7.79%
NP 6,595 7,644 13,427 10,015 14,732 14,775 9,003 -5.05%
-
NP to SH 6,390 7,158 12,524 9,107 14,044 13,593 8,837 -5.25%
-
Tax Rate 28.03% 32.07% 28.96% 29.20% 23.09% 26.72% 31.71% -
Total Cost 122,846 131,874 144,970 157,354 168,625 142,079 116,504 0.88%
-
Net Worth 249,829 245,083 222,764 205,172 196,086 172,399 154,381 8.34%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 1,308 - - - - - - -
Div Payout % 20.47% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 249,829 245,083 222,764 205,172 196,086 172,399 154,381 8.34%
NOSH 134,000 129,673 129,513 132,369 132,490 132,614 133,087 0.11%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.09% 5.48% 8.48% 5.98% 8.03% 9.42% 7.17% -
ROE 2.56% 2.92% 5.62% 4.44% 7.16% 7.88% 5.72% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 98.96 107.59 122.30 126.44 138.39 118.28 94.30 0.80%
EPS 4.88 5.52 9.67 6.88 10.60 10.25 6.64 -4.99%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.89 1.72 1.55 1.48 1.30 1.16 8.65%
Adjusted Per Share Value based on latest NOSH - 131,776
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 96.60 104.12 118.21 124.90 136.83 117.06 93.66 0.51%
EPS 4.77 5.34 9.35 6.80 10.48 10.14 6.59 -5.23%
DPS 0.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8644 1.829 1.6624 1.5311 1.4633 1.2866 1.1521 8.34%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.83 0.88 1.06 1.05 0.91 0.91 1.05 -
P/RPS 0.84 0.82 0.87 0.83 0.66 0.77 1.11 -4.53%
P/EPS 16.99 15.94 10.96 15.26 8.58 8.88 15.81 1.20%
EY 5.89 6.27 9.12 6.55 11.65 11.26 6.32 -1.16%
DY 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.62 0.68 0.61 0.70 0.91 -11.73%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 17/11/15 07/11/14 07/11/13 19/11/12 22/11/11 15/11/10 -
Price 0.90 0.90 0.96 0.86 0.84 1.05 1.11 -
P/RPS 0.91 0.84 0.78 0.68 0.61 0.89 1.18 -4.23%
P/EPS 18.42 16.30 9.93 12.50 7.92 10.24 16.72 1.62%
EY 5.43 6.13 10.07 8.00 12.62 9.76 5.98 -1.59%
DY 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.56 0.55 0.57 0.81 0.96 -11.21%

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