[DEGEM] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[DEGEM] DEGEM BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 6.79%
YoY- 576.2%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 104,181 102,277 99,696 98,177 90,550 70,292 42,242 82.64%
PBT 17,485 16,909 15,721 16,211 14,735 11,035 6,788 88.01%
Tax -5,682 -5,181 -4,659 -4,844 -4,091 -3,120 -2,172 89.96%
NP 11,803 11,728 11,062 11,367 10,644 7,915 4,616 87.09%
-
NP to SH 11,803 11,728 11,062 11,367 10,644 7,915 4,616 87.09%
-
Tax Rate 32.50% 30.64% 29.64% 29.88% 27.76% 28.27% 32.00% -
Total Cost 92,378 90,549 88,634 86,810 79,906 62,377 37,626 82.09%
-
Net Worth 80,024 41,982 73,522 72,288 70,114 67,155 55,718 27.32%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 2,099 2,099 2,098 2,098 2,098 2,098 - -
Div Payout % 17.78% 17.90% 18.97% 18.46% 19.72% 26.51% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 80,024 41,982 73,522 72,288 70,114 67,155 55,718 27.32%
NOSH 63,011 41,982 42,012 42,027 41,984 41,972 35,489 46.67%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 11.33% 11.47% 11.10% 11.58% 11.75% 11.26% 10.93% -
ROE 14.75% 27.94% 15.05% 15.72% 15.18% 11.79% 8.28% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 165.34 243.62 237.30 233.60 215.67 167.47 119.03 24.51%
EPS 18.73 27.94 26.33 27.05 25.35 18.86 13.01 27.52%
DPS 3.33 5.00 5.00 4.99 5.00 5.00 0.00 -
NAPS 1.27 1.00 1.75 1.72 1.67 1.60 1.57 -13.19%
Adjusted Per Share Value based on latest NOSH - 42,027
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 77.75 76.33 74.40 73.27 67.57 52.46 31.52 82.66%
EPS 8.81 8.75 8.26 8.48 7.94 5.91 3.44 87.29%
DPS 1.57 1.57 1.57 1.57 1.57 1.57 0.00 -
NAPS 0.5972 0.3133 0.5487 0.5395 0.5232 0.5012 0.4158 27.32%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 - -
Price 1.63 2.08 2.80 3.52 2.98 2.79 0.00 -
P/RPS 0.99 0.85 1.18 1.51 1.38 1.67 0.00 -
P/EPS 8.70 7.45 10.63 13.01 11.75 14.79 0.00 -
EY 11.49 13.43 9.40 7.68 8.51 6.76 0.00 -
DY 2.04 2.40 1.79 1.42 1.68 1.79 0.00 -
P/NAPS 1.28 2.08 1.60 2.05 1.78 1.74 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 20/05/03 25/02/03 15/01/03 27/08/02 24/05/02 - - -
Price 1.88 2.09 2.30 3.18 3.08 0.00 0.00 -
P/RPS 1.14 0.86 0.97 1.36 1.43 0.00 0.00 -
P/EPS 10.04 7.48 8.74 11.76 12.15 0.00 0.00 -
EY 9.96 13.37 11.45 8.51 8.23 0.00 0.00 -
DY 1.77 2.39 2.17 1.57 1.62 0.00 0.00 -
P/NAPS 1.48 2.09 1.31 1.85 1.84 0.00 0.00 -

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