[DEGEM] YoY TTM 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- 3.49%
YoY- 62.59%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 227,038 236,358 242,242 233,034 193,787 181,735 200,109 2.12%
PBT 30,204 25,932 27,116 35,219 21,950 21,590 17,934 9.07%
Tax -9,487 -7,067 -6,500 -9,782 -6,474 -6,828 -5,398 9.84%
NP 20,717 18,865 20,616 25,437 15,476 14,762 12,536 8.72%
-
NP to SH 19,663 17,579 19,499 24,211 14,891 14,798 12,297 8.13%
-
Tax Rate 31.41% 27.25% 23.97% 27.77% 29.49% 31.63% 30.10% -
Total Cost 206,321 217,493 221,626 207,597 178,311 166,973 187,573 1.59%
-
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 - 1,977 - - - - - -
Div Payout % - 11.25% - - - - - -
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 9.12% 7.98% 8.51% 10.92% 7.99% 8.12% 6.26% -
ROE 8.26% 8.10% 9.75% 13.02% 9.10% 9.77% 8.91% -
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 173.56 178.54 182.97 176.66 146.83 135.63 149.30 2.54%
EPS 15.03 13.28 14.73 18.35 11.28 11.04 9.17 8.57%
DPS 0.00 1.50 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 169.43 176.39 180.78 173.91 144.62 135.62 149.34 2.12%
EPS 14.67 13.12 14.55 18.07 11.11 11.04 9.18 8.12%
DPS 0.00 1.48 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 0.51 0.58 0.40 0.54 0.71 0.75 0.53 -0.63%
P/EPS 5.85 7.83 4.96 5.18 9.22 9.24 8.61 -6.23%
EY 17.08 12.77 20.18 19.32 10.85 10.83 11.61 6.64%
DY 0.00 1.44 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 0.56 0.56 0.54 0.48 0.70 0.76 0.60 -1.14%
P/EPS 6.52 7.53 6.76 4.63 9.13 9.33 9.81 -6.57%
EY 15.34 13.28 14.80 21.59 10.95 10.72 10.19 7.05%
DY 0.00 1.50 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