[DEGEM] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 29.08%
YoY- 65.39%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 244,476 230,452 242,264 219,703 209,138 199,752 188,940 18.68%
PBT 25,540 22,442 24,944 34,391 26,882 24,016 21,632 11.67%
Tax -5,897 -5,840 -5,804 -9,578 -7,182 -6,930 -4,988 11.77%
NP 19,642 16,602 19,140 24,813 19,700 17,086 16,644 11.64%
-
NP to SH 18,725 15,990 18,468 23,395 18,124 15,550 15,204 14.85%
-
Tax Rate 23.09% 26.02% 23.27% 27.85% 26.72% 28.86% 23.06% -
Total Cost 224,833 213,850 223,124 194,890 189,438 182,666 172,296 19.35%
-
Net Worth 196,086 19,063,311 185,999 182,298 172,399 169,079 163,654 12.77%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 196,086 19,063,311 185,999 182,298 172,399 169,079 163,654 12.77%
NOSH 132,490 132,384 131,914 132,100 132,614 133,133 131,979 0.25%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.03% 7.20% 7.90% 11.29% 9.42% 8.55% 8.81% -
ROE 9.55% 0.08% 9.93% 12.83% 10.51% 9.20% 9.29% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 184.52 174.08 183.65 166.32 157.70 150.04 143.16 18.38%
EPS 14.13 12.08 14.00 17.71 13.67 11.68 11.52 14.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 144.00 1.41 1.38 1.30 1.27 1.24 12.48%
Adjusted Per Share Value based on latest NOSH - 132,102
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 182.44 171.98 180.79 163.96 156.07 149.07 141.00 18.68%
EPS 13.97 11.93 13.78 17.46 13.53 11.60 11.35 14.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4633 142.2635 1.3881 1.3604 1.2866 1.2618 1.2213 12.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.91 0.95 0.95 1.06 0.91 1.01 1.04 -
P/RPS 0.49 0.55 0.52 0.64 0.58 0.67 0.73 -23.28%
P/EPS 6.44 7.87 6.79 5.99 6.66 8.65 9.03 -20.12%
EY 15.53 12.71 14.74 16.71 15.02 11.56 11.08 25.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.01 0.67 0.77 0.70 0.80 0.84 -19.16%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 28/08/12 23/05/12 23/02/12 22/11/11 16/08/11 19/05/11 -
Price 0.84 0.87 0.85 0.89 1.05 0.98 1.03 -
P/RPS 0.46 0.50 0.46 0.54 0.67 0.65 0.72 -25.75%
P/EPS 5.94 7.20 6.07 5.03 7.68 8.39 8.94 -23.79%
EY 16.83 13.88 16.47 19.90 13.02 11.92 11.18 31.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.01 0.60 0.64 0.81 0.77 0.83 -22.10%

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