[DEGEM] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 15.44%
YoY- 21.27%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 222,176 236,664 157,935 144,689 139,342 135,036 143,936 33.59%
PBT 25,338 29,640 22,696 20,956 17,720 20,088 17,155 29.72%
Tax -7,276 -9,084 -4,699 -4,913 -3,818 -5,424 -3,383 66.69%
NP 18,062 20,556 17,997 16,042 13,902 14,664 13,772 19.83%
-
NP to SH 17,864 20,440 17,763 15,840 13,722 14,192 13,768 18.98%
-
Tax Rate 28.72% 30.65% 20.70% 23.44% 21.55% 27.00% 19.72% -
Total Cost 204,114 216,108 139,938 128,646 125,440 120,372 130,164 35.01%
-
Net Worth 131,234 12,741,469 121,906 115,183 112,563 109,787 105,843 15.42%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 25,455 -
Div Payout % - - - - - - 184.89% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 131,234 12,741,469 121,906 115,183 112,563 109,787 105,843 15.42%
NOSH 133,913 134,120 133,963 133,934 134,003 133,886 133,978 -0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.13% 8.69% 11.40% 11.09% 9.98% 10.86% 9.57% -
ROE 13.61% 0.16% 14.57% 13.75% 12.19% 12.93% 13.01% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 165.91 176.46 117.89 108.03 103.98 100.86 107.43 33.64%
EPS 13.34 15.24 13.26 11.83 10.24 10.60 10.28 18.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 19.00 -
NAPS 0.98 95.00 0.91 0.86 0.84 0.82 0.79 15.46%
Adjusted Per Share Value based on latest NOSH - 133,840
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 165.80 176.61 117.86 107.98 103.99 100.77 107.41 33.60%
EPS 13.33 15.25 13.26 11.82 10.24 10.59 10.27 19.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 19.00 -
NAPS 0.9794 95.0856 0.9098 0.8596 0.84 0.8193 0.7899 15.42%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.99 0.95 1.20 1.05 1.25 0.80 0.76 -
P/RPS 0.60 0.54 1.02 0.97 1.20 0.79 0.71 -10.62%
P/EPS 7.42 6.23 9.05 8.88 12.21 7.55 7.40 0.18%
EY 13.47 16.04 11.05 11.26 8.19 13.25 13.52 -0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 25.00 -
P/NAPS 1.01 0.01 1.32 1.22 1.49 0.98 0.96 3.44%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 16/05/08 29/02/08 20/11/07 21/08/07 25/05/07 28/02/07 -
Price 0.91 0.95 1.10 1.20 1.00 1.18 0.80 -
P/RPS 0.55 0.54 0.93 1.11 0.96 1.17 0.74 -17.96%
P/EPS 6.82 6.23 8.30 10.15 9.77 11.13 7.78 -8.41%
EY 14.66 16.04 12.05 9.86 10.24 8.98 12.85 9.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 23.75 -
P/NAPS 0.93 0.01 1.21 1.40 1.19 1.44 1.01 -5.35%

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