[DEGEM] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 14.37%
YoY- 50.98%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 199,152 183,142 157,735 150,837 145,352 148,484 144,244 24.01%
PBT 26,173 24,752 22,364 19,378 17,706 19,408 17,329 31.67%
Tax -6,228 -5,414 -4,499 -4,488 -4,705 -5,361 -4,664 21.28%
NP 19,945 19,338 17,865 14,890 13,001 14,047 12,665 35.39%
-
NP to SH 19,647 19,020 17,458 14,627 12,789 13,916 12,650 34.14%
-
Tax Rate 23.80% 21.87% 20.12% 23.16% 26.57% 27.62% 26.91% -
Total Cost 179,207 163,804 139,870 135,947 132,351 134,437 131,579 22.89%
-
Net Worth 131,423 12,741,469 121,961 115,102 112,764 109,787 104,425 16.58%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 131,423 12,741,469 121,961 115,102 112,764 109,787 104,425 16.58%
NOSH 134,105 134,120 134,023 133,840 134,243 133,886 133,878 0.11%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.01% 10.56% 11.33% 9.87% 8.94% 9.46% 8.78% -
ROE 14.95% 0.15% 14.31% 12.71% 11.34% 12.68% 12.11% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 148.50 136.55 117.69 112.70 108.27 110.90 107.74 23.87%
EPS 14.65 14.18 13.03 10.93 9.53 10.39 9.45 33.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 95.00 0.91 0.86 0.84 0.82 0.78 16.45%
Adjusted Per Share Value based on latest NOSH - 133,840
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 148.62 136.67 117.71 112.56 108.47 110.81 107.64 24.01%
EPS 14.66 14.19 13.03 10.92 9.54 10.39 9.44 34.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9808 95.0856 0.9102 0.859 0.8415 0.8193 0.7793 16.58%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.99 0.95 1.20 1.05 1.25 0.80 0.76 -
P/RPS 0.67 0.70 1.02 0.93 1.15 0.72 0.71 -3.79%
P/EPS 6.76 6.70 9.21 9.61 13.12 7.70 8.04 -10.92%
EY 14.80 14.93 10.86 10.41 7.62 12.99 12.43 12.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.01 1.32 1.22 1.49 0.98 0.97 2.73%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 16/05/08 29/02/08 20/11/07 21/08/07 25/05/07 28/02/07 -
Price 0.91 0.95 1.10 1.20 1.00 1.18 0.80 -
P/RPS 0.61 0.70 0.93 1.06 0.92 1.06 0.74 -12.09%
P/EPS 6.21 6.70 8.44 10.98 10.50 11.35 8.47 -18.70%
EY 16.10 14.93 11.84 9.11 9.53 8.81 11.81 22.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.01 1.21 1.40 1.19 1.44 1.03 -6.58%

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