[DEGEM] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 7.49%
YoY- 24.42%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 219,703 209,138 199,752 188,940 185,253 167,342 162,752 22.07%
PBT 34,391 26,882 24,016 21,632 21,038 17,577 17,290 57.96%
Tax -9,578 -7,182 -6,930 -4,988 -6,586 -5,573 -5,010 53.85%
NP 24,813 19,700 17,086 16,644 14,452 12,004 12,280 59.62%
-
NP to SH 23,395 18,124 15,550 15,204 14,145 11,782 11,868 57.02%
-
Tax Rate 27.85% 26.72% 28.86% 23.06% 31.31% 31.71% 28.98% -
Total Cost 194,890 189,438 182,666 172,296 170,801 155,338 150,472 18.76%
-
Net Worth 182,298 172,399 169,079 163,654 157,767 154,381 153,350 12.18%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 182,298 172,399 169,079 163,654 157,767 154,381 153,350 12.18%
NOSH 132,100 132,614 133,133 131,979 132,577 133,087 133,348 -0.62%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.29% 9.42% 8.55% 8.81% 7.80% 7.17% 7.55% -
ROE 12.83% 10.51% 9.20% 9.29% 8.97% 7.63% 7.74% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 166.32 157.70 150.04 143.16 139.73 125.74 122.05 22.84%
EPS 17.71 13.67 11.68 11.52 10.67 8.85 8.90 58.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.30 1.27 1.24 1.19 1.16 1.15 12.88%
Adjusted Per Share Value based on latest NOSH - 131,979
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 163.96 156.07 149.07 141.00 138.25 124.88 121.46 22.07%
EPS 17.46 13.53 11.60 11.35 10.56 8.79 8.86 56.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3604 1.2866 1.2618 1.2213 1.1774 1.1521 1.1444 12.18%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.06 0.91 1.01 1.04 1.12 1.05 0.95 -
P/RPS 0.64 0.58 0.67 0.73 0.80 0.84 0.78 -12.32%
P/EPS 5.99 6.66 8.65 9.03 10.50 11.86 10.67 -31.87%
EY 16.71 15.02 11.56 11.08 9.53 8.43 9.37 46.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.70 0.80 0.84 0.94 0.91 0.83 -4.86%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 22/11/11 16/08/11 19/05/11 23/02/11 15/11/10 17/08/10 -
Price 0.89 1.05 0.98 1.03 1.08 1.11 1.00 -
P/RPS 0.54 0.67 0.65 0.72 0.77 0.88 0.82 -24.24%
P/EPS 5.03 7.68 8.39 8.94 10.12 12.54 11.24 -41.40%
EY 19.90 13.02 11.92 11.18 9.88 7.98 8.90 70.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.81 0.77 0.83 0.91 0.96 0.87 -18.46%

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