[DEGEM] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[DEGEM] DEGEM BHD
Announcement Date
15-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 54.98%
YoY- 4.37%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 148,484 144,244 128,134 124,760 111,768 108,184 123,177 13.27%
PBT 19,408 17,329 13,413 10,588 7,402 6,953 9,932 56.36%
Tax -5,361 -4,664 -3,717 -2,559 -2,222 -2,106 -4,157 18.49%
NP 14,047 12,665 9,696 8,029 5,180 4,847 5,775 80.96%
-
NP to SH 13,916 12,650 9,688 8,025 5,178 4,887 5,801 79.29%
-
Tax Rate 27.62% 26.91% 27.71% 24.17% 30.02% 30.29% 41.85% -
Total Cost 134,437 131,579 118,438 116,731 106,588 103,337 117,402 9.46%
-
Net Worth 109,787 104,425 102,006 116,413 112,757 115,277 102,531 4.66%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - 3,780 -
Div Payout % - - - - - - 65.16% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 109,787 104,425 102,006 116,413 112,757 115,277 102,531 4.66%
NOSH 133,886 133,878 134,219 133,808 134,235 138,888 133,157 0.36%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.46% 8.78% 7.57% 6.44% 4.63% 4.48% 4.69% -
ROE 12.68% 12.11% 9.50% 6.89% 4.59% 4.24% 5.66% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 110.90 107.74 95.47 93.24 83.26 77.89 92.50 12.86%
EPS 10.39 9.45 7.22 6.00 3.86 3.52 4.36 78.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.84 -
NAPS 0.82 0.78 0.76 0.87 0.84 0.83 0.77 4.28%
Adjusted Per Share Value based on latest NOSH - 133,808
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 110.81 107.64 95.62 93.10 83.41 80.73 91.92 13.28%
EPS 10.39 9.44 7.23 5.99 3.86 3.65 4.33 79.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.82 -
NAPS 0.8193 0.7793 0.7612 0.8688 0.8415 0.8603 0.7652 4.66%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.80 0.76 0.72 0.80 0.73 0.67 0.70 -
P/RPS 0.72 0.71 0.75 0.86 0.88 0.86 0.76 -3.54%
P/EPS 7.70 8.04 9.98 13.34 18.92 19.04 16.07 -38.79%
EY 12.99 12.43 10.03 7.50 5.28 5.25 6.22 63.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.06 -
P/NAPS 0.98 0.97 0.95 0.92 0.87 0.81 0.91 5.06%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 28/02/07 30/11/06 15/08/06 29/05/06 28/02/06 28/11/05 -
Price 1.18 0.80 0.69 1.11 0.79 0.73 0.75 -
P/RPS 1.06 0.74 0.72 1.19 0.95 0.94 0.81 19.66%
P/EPS 11.35 8.47 9.56 18.51 20.48 20.75 17.22 -24.28%
EY 8.81 11.81 10.46 5.40 4.88 4.82 5.81 32.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.78 -
P/NAPS 1.44 1.03 0.91 1.28 0.94 0.88 0.97 30.16%

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