[DEGEM] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 16.55%
YoY- 53.82%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 230,452 242,264 219,703 209,138 199,752 188,940 185,253 15.68%
PBT 22,442 24,944 34,391 26,882 24,016 21,632 21,038 4.40%
Tax -5,840 -5,804 -9,578 -7,182 -6,930 -4,988 -6,586 -7.70%
NP 16,602 19,140 24,813 19,700 17,086 16,644 14,452 9.69%
-
NP to SH 15,990 18,468 23,395 18,124 15,550 15,204 14,145 8.52%
-
Tax Rate 26.02% 23.27% 27.85% 26.72% 28.86% 23.06% 31.31% -
Total Cost 213,850 223,124 194,890 189,438 182,666 172,296 170,801 16.18%
-
Net Worth 19,063,311 185,999 182,298 172,399 169,079 163,654 157,767 2351.26%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 19,063,311 185,999 182,298 172,399 169,079 163,654 157,767 2351.26%
NOSH 132,384 131,914 132,100 132,614 133,133 131,979 132,577 -0.09%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.20% 7.90% 11.29% 9.42% 8.55% 8.81% 7.80% -
ROE 0.08% 9.93% 12.83% 10.51% 9.20% 9.29% 8.97% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 174.08 183.65 166.32 157.70 150.04 143.16 139.73 15.79%
EPS 12.08 14.00 17.71 13.67 11.68 11.52 10.67 8.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 144.00 1.41 1.38 1.30 1.27 1.24 1.19 2353.65%
Adjusted Per Share Value based on latest NOSH - 131,927
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 171.98 180.79 163.96 156.07 149.07 141.00 138.25 15.68%
EPS 11.93 13.78 17.46 13.53 11.60 11.35 10.56 8.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 142.2635 1.3881 1.3604 1.2866 1.2618 1.2213 1.1774 2351.21%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.95 0.95 1.06 0.91 1.01 1.04 1.12 -
P/RPS 0.55 0.52 0.64 0.58 0.67 0.73 0.80 -22.12%
P/EPS 7.87 6.79 5.99 6.66 8.65 9.03 10.50 -17.50%
EY 12.71 14.74 16.71 15.02 11.56 11.08 9.53 21.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.67 0.77 0.70 0.80 0.84 0.94 -95.17%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 23/05/12 23/02/12 22/11/11 16/08/11 19/05/11 23/02/11 -
Price 0.87 0.85 0.89 1.05 0.98 1.03 1.08 -
P/RPS 0.50 0.46 0.54 0.67 0.65 0.72 0.77 -25.03%
P/EPS 7.20 6.07 5.03 7.68 8.39 8.94 10.12 -20.32%
EY 13.88 16.47 19.90 13.02 11.92 11.18 9.88 25.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.60 0.64 0.81 0.77 0.83 0.91 -95.07%

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