[DEGEM] QoQ 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- 68.48%
YoY- 84.66%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
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 68,131 54,660 60,566 62,849 56,978 52,641 47,235 27.57%
PBT 7,933 4,985 6,236 14,229 8,154 6,600 5,408 29.01%
Tax -1,503 -1,469 -1,451 -4,191 -1,922 -2,218 -1,247 13.21%
NP 6,430 3,516 4,785 10,038 6,232 4,382 4,161 33.55%
-
NP to SH 6,048 3,378 4,617 9,802 5,818 3,974 3,801 36.17%
-
Tax Rate 18.95% 29.47% 23.27% 29.45% 23.57% 33.61% 23.06% -
Total Cost 61,701 51,144 55,781 52,811 50,746 48,259 43,074 26.98%
-
Net Worth 195,437 19,006,875 185,999 182,301 171,505 167,673 163,654 12.52%
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 195,437 19,006,875 185,999 182,301 171,505 167,673 163,654 12.52%
NOSH 132,052 131,992 131,914 132,102 131,927 132,026 131,979 0.03%
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 9.44% 6.43% 7.90% 15.97% 10.94% 8.32% 8.81% -
ROE 3.09% 0.02% 2.48% 5.38% 3.39% 2.37% 2.32% -
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 51.59 41.41 45.91 47.58 43.19 39.87 35.79 27.52%
EPS 4.58 2.56 3.50 7.42 4.41 3.01 2.88 36.12%
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 50.84 40.79 45.20 46.90 42.52 39.28 35.25 27.56%
EPS 4.51 2.52 3.45 7.31 4.34 2.97 2.84 36.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4585 141.8424 1.3881 1.3605 1.2799 1.2513 1.2213 12.52%
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 1.76 2.29 2.07 2.23 2.11 2.53 2.91 -28.41%
P/EPS 19.87 37.12 27.14 14.29 20.63 33.55 36.11 -32.77%
EY 5.03 2.69 3.68 7.00 4.85 2.98 2.77 48.68%
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 1.63 2.10 1.85 1.87 2.43 2.46 2.88 -31.50%
P/EPS 18.34 33.99 24.29 11.99 23.81 32.56 35.76 -35.85%
EY 5.45 2.94 4.12 8.34 4.20 3.07 2.80 55.70%
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