[DEGEM] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 12.14%
YoY- 29.02%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 219,357 222,176 236,664 157,935 144,689 139,342 135,036 38.06%
PBT 25,089 25,338 29,640 22,696 20,956 17,720 20,088 15.92%
Tax -6,336 -7,276 -9,084 -4,699 -4,913 -3,818 -5,424 10.88%
NP 18,753 18,062 20,556 17,997 16,042 13,902 14,664 17.76%
-
NP to SH 18,348 17,864 20,440 17,763 15,840 13,722 14,192 18.62%
-
Tax Rate 25.25% 28.72% 30.65% 20.70% 23.44% 21.55% 27.00% -
Total Cost 200,604 204,114 216,108 139,938 128,646 125,440 120,372 40.43%
-
Net Worth 133,992 131,234 12,741,469 121,906 115,183 112,563 109,787 14.16%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 133,992 131,234 12,741,469 121,906 115,183 112,563 109,787 14.16%
NOSH 133,992 133,913 134,120 133,963 133,934 134,003 133,886 0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.55% 8.13% 8.69% 11.40% 11.09% 9.98% 10.86% -
ROE 13.69% 13.61% 0.16% 14.57% 13.75% 12.19% 12.93% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 163.71 165.91 176.46 117.89 108.03 103.98 100.86 37.99%
EPS 13.69 13.34 15.24 13.26 11.83 10.24 10.60 18.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.98 95.00 0.91 0.86 0.84 0.82 14.10%
Adjusted Per Share Value based on latest NOSH - 134,023
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 163.70 165.80 176.61 117.86 107.98 103.99 100.77 38.06%
EPS 13.69 13.33 15.25 13.26 11.82 10.24 10.59 18.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9999 0.9794 95.0856 0.9098 0.8596 0.84 0.8193 14.16%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.88 0.99 0.95 1.20 1.05 1.25 0.80 -
P/RPS 0.54 0.60 0.54 1.02 0.97 1.20 0.79 -22.34%
P/EPS 6.43 7.42 6.23 9.05 8.88 12.21 7.55 -10.12%
EY 15.56 13.47 16.04 11.05 11.26 8.19 13.25 11.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.01 0.01 1.32 1.22 1.49 0.98 -6.90%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 25/08/08 16/05/08 29/02/08 20/11/07 21/08/07 25/05/07 -
Price 0.80 0.91 0.95 1.10 1.20 1.00 1.18 -
P/RPS 0.49 0.55 0.54 0.93 1.11 0.96 1.17 -43.93%
P/EPS 5.84 6.82 6.23 8.30 10.15 9.77 11.13 -34.86%
EY 17.12 14.66 16.04 12.05 9.86 10.24 8.98 53.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.93 0.01 1.21 1.40 1.19 1.44 -32.34%

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