[DEGEM] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 13.31%
YoY- 15.58%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 105,732 97,736 88,648 102,276 95,526 96,028 81,032 19.38%
PBT 17,868 17,032 17,104 16,909 15,298 14,880 14,800 13.36%
Tax -5,753 -5,848 -5,888 -5,181 -4,948 -4,614 -3,884 29.90%
NP 12,114 11,184 11,216 11,728 10,350 10,266 10,916 7.18%
-
NP to SH 12,114 11,184 11,216 11,728 10,350 10,266 10,916 7.18%
-
Tax Rate 32.20% 34.34% 34.42% 30.64% 32.34% 31.01% 26.24% -
Total Cost 93,617 86,552 77,432 90,548 85,176 85,762 70,116 21.23%
-
Net Worth 84,433 83,124 80,024 77,271 73,513 72,248 70,114 13.17%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 2,099 - - - -
Div Payout % - - - 17.90% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 84,433 83,124 80,024 77,271 73,513 72,248 70,114 13.17%
NOSH 63,009 62,972 63,011 41,995 42,007 42,004 41,984 31.05%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 11.46% 11.44% 12.65% 11.47% 10.84% 10.69% 13.47% -
ROE 14.35% 13.45% 14.02% 15.18% 14.08% 14.21% 15.57% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 167.80 155.20 140.69 243.54 227.40 228.61 193.00 -8.89%
EPS 19.23 17.76 17.80 18.62 24.64 24.44 26.00 -18.20%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.34 1.32 1.27 1.84 1.75 1.72 1.67 -13.63%
Adjusted Per Share Value based on latest NOSH - 41,982
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 78.90 72.94 66.16 76.33 71.29 71.66 60.47 19.38%
EPS 9.04 8.35 8.37 8.75 7.72 7.66 8.15 7.14%
DPS 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
NAPS 0.6301 0.6203 0.5972 0.5766 0.5486 0.5392 0.5232 13.18%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.96 2.50 1.63 2.08 2.80 3.52 2.98 -
P/RPS 1.76 1.61 1.16 0.85 1.23 1.54 1.54 9.30%
P/EPS 15.40 14.08 9.16 7.45 11.36 14.40 11.46 21.75%
EY 6.50 7.10 10.92 13.43 8.80 6.94 8.72 -17.77%
DY 0.00 0.00 0.00 2.40 0.00 0.00 0.00 -
P/NAPS 2.21 1.89 1.28 1.13 1.60 2.05 1.78 15.50%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 05/11/03 19/08/03 20/05/03 25/02/03 15/01/03 27/08/02 24/05/02 -
Price 2.95 2.90 1.88 2.09 2.30 3.18 3.08 -
P/RPS 1.76 1.87 1.34 0.86 1.01 1.39 1.60 6.55%
P/EPS 15.34 16.33 10.56 7.48 9.33 13.01 11.85 18.75%
EY 6.52 6.12 9.47 13.36 10.71 7.69 8.44 -15.79%
DY 0.00 0.00 0.00 2.39 0.00 0.00 0.00 -
P/NAPS 2.20 2.20 1.48 1.14 1.31 1.85 1.84 12.63%

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