[DEGEM] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 8.36%
YoY- 11.94%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 125,513 119,556 112,304 114,007 105,732 97,736 88,648 26.00%
PBT 17,985 18,180 17,752 19,372 17,868 17,032 17,104 3.39%
Tax -4,993 -5,504 -5,244 -6,244 -5,753 -5,848 -5,888 -10.38%
NP 12,992 12,676 12,508 13,128 12,114 11,184 11,216 10.26%
-
NP to SH 12,992 12,676 12,508 13,128 12,114 11,184 11,216 10.26%
-
Tax Rate 27.76% 30.28% 29.54% 32.23% 32.20% 34.34% 34.42% -
Total Cost 112,521 106,880 99,796 100,879 93,617 86,552 77,432 28.20%
-
Net Worth 95,801 94,502 91,414 44,101 84,433 83,124 80,024 12.70%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 1,890 - - - -
Div Payout % - - - 14.40% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 95,801 94,502 91,414 44,101 84,433 83,124 80,024 12.70%
NOSH 126,054 126,003 63,044 63,002 63,009 62,972 63,011 58.56%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.35% 10.60% 11.14% 11.52% 11.46% 11.44% 12.65% -
ROE 13.56% 13.41% 13.68% 29.77% 14.35% 13.45% 14.02% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 99.57 94.88 178.13 180.96 167.80 155.20 140.69 -20.53%
EPS 10.31 10.06 19.84 10.42 19.23 17.76 17.80 -30.44%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 1.45 0.70 1.34 1.32 1.27 -28.92%
Adjusted Per Share Value based on latest NOSH - 62,986
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 93.67 89.22 83.81 85.08 78.90 72.94 66.16 26.00%
EPS 9.70 9.46 9.33 9.80 9.04 8.35 8.37 10.30%
DPS 0.00 0.00 0.00 1.41 0.00 0.00 0.00 -
NAPS 0.7149 0.7052 0.6822 0.3291 0.6301 0.6203 0.5972 12.70%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.40 3.00 3.40 2.92 2.96 2.50 1.63 -
P/RPS 1.41 3.16 1.91 1.61 1.76 1.61 1.16 13.85%
P/EPS 13.58 29.82 17.14 14.01 15.40 14.08 9.16 29.92%
EY 7.36 3.35 5.84 7.14 6.50 7.10 10.92 -23.07%
DY 0.00 0.00 0.00 1.03 0.00 0.00 0.00 -
P/NAPS 1.84 4.00 2.34 4.17 2.21 1.89 1.28 27.28%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 25/08/04 21/05/04 26/02/04 05/11/03 19/08/03 20/05/03 -
Price 1.38 1.42 3.00 3.18 2.95 2.90 1.88 -
P/RPS 1.39 1.50 1.68 1.76 1.76 1.87 1.34 2.46%
P/EPS 13.39 14.12 15.12 15.26 15.34 16.33 10.56 17.09%
EY 7.47 7.08 6.61 6.55 6.52 6.12 9.47 -14.59%
DY 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
P/NAPS 1.82 1.89 2.07 4.54 2.20 2.20 1.48 14.73%

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