[DEGEM] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -0.97%
YoY- 33.02%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 200,199 200,109 212,924 213,736 199,152 183,142 157,735 17.24%
PBT 18,278 17,934 20,283 25,464 26,173 24,752 22,364 -12.59%
Tax -5,683 -5,398 -6,083 -5,566 -6,228 -5,414 -4,499 16.86%
NP 12,595 12,536 14,200 19,898 19,945 19,338 17,865 -20.80%
-
NP to SH 12,464 12,297 14,016 19,457 19,647 19,020 17,458 -20.13%
-
Tax Rate 31.09% 30.10% 29.99% 21.86% 23.80% 21.87% 20.12% -
Total Cost 187,604 187,573 198,724 193,838 179,207 163,804 139,870 21.64%
-
Net Worth 141,890 138,052 134,210 134,138 131,423 12,741,469 121,961 10.62%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 141,890 138,052 134,210 134,138 131,423 12,741,469 121,961 10.62%
NOSH 133,859 134,031 134,210 134,138 134,105 134,120 134,023 -0.08%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.29% 6.26% 6.67% 9.31% 10.01% 10.56% 11.33% -
ROE 8.78% 8.91% 10.44% 14.51% 14.95% 0.15% 14.31% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 149.56 149.30 158.65 159.34 148.50 136.55 117.69 17.34%
EPS 9.31 9.17 10.44 14.51 14.65 14.18 13.03 -20.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.03 1.00 1.00 0.98 95.00 0.91 10.71%
Adjusted Per Share Value based on latest NOSH - 134,138
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 149.40 149.34 158.90 159.50 148.62 136.67 117.71 17.24%
EPS 9.30 9.18 10.46 14.52 14.66 14.19 13.03 -20.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0589 1.0302 1.0016 1.001 0.9808 95.0856 0.9102 10.62%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.85 0.79 0.77 0.88 0.99 0.95 1.20 -
P/RPS 0.57 0.53 0.49 0.55 0.67 0.70 1.02 -32.17%
P/EPS 9.13 8.61 7.37 6.07 6.76 6.70 9.21 -0.58%
EY 10.95 11.61 13.56 16.48 14.80 14.93 10.86 0.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 0.77 0.88 1.01 0.01 1.32 -28.40%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 17/08/09 27/05/09 23/02/09 17/11/08 25/08/08 16/05/08 29/02/08 -
Price 0.75 0.90 0.82 0.80 0.91 0.95 1.10 -
P/RPS 0.50 0.60 0.52 0.50 0.61 0.70 0.93 -33.90%
P/EPS 8.05 9.81 7.85 5.52 6.21 6.70 8.44 -3.10%
EY 12.42 10.19 12.74 18.13 16.10 14.93 11.84 3.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.87 0.82 0.80 0.93 0.01 1.21 -29.93%

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