[DEGEM] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 18.23%
YoY- 48.35%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 235,053 233,034 219,703 216,600 203,753 193,787 185,253 17.21%
PBT 33,604 35,219 34,391 28,017 24,401 21,950 21,038 36.68%
Tax -9,033 -9,782 -9,578 -7,793 -7,546 -6,474 -6,586 23.46%
NP 24,571 25,437 24,813 20,224 16,855 15,476 14,452 42.49%
-
NP to SH 23,615 24,211 23,395 18,901 15,986 14,891 14,145 40.77%
-
Tax Rate 26.88% 27.77% 27.85% 27.82% 30.92% 29.49% 31.31% -
Total Cost 210,482 207,597 194,890 196,376 186,898 178,311 170,801 14.95%
-
Net Worth 19,006,875 185,999 182,301 171,505 167,673 163,654 157,156 2352.76%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 19,006,875 185,999 182,301 171,505 167,673 163,654 157,156 2352.76%
NOSH 131,992 131,914 132,102 131,927 132,026 131,979 132,064 -0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.45% 10.92% 11.29% 9.34% 8.27% 7.99% 7.80% -
ROE 0.12% 13.02% 12.83% 11.02% 9.53% 9.10% 9.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 178.08 176.66 166.31 164.18 154.33 146.83 140.27 17.26%
EPS 17.89 18.35 17.71 14.33 12.11 11.28 10.71 40.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 144.00 1.41 1.38 1.30 1.27 1.24 1.19 2353.65%
Adjusted Per Share Value based on latest NOSH - 131,927
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 175.41 173.91 163.96 161.64 152.05 144.62 138.25 17.21%
EPS 17.62 18.07 17.46 14.11 11.93 11.11 10.56 40.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 141.8424 1.3881 1.3605 1.2799 1.2513 1.2213 1.1728 2352.77%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.95 0.95 1.06 0.91 1.01 1.04 1.12 -
P/RPS 0.53 0.54 0.64 0.55 0.65 0.71 0.80 -24.02%
P/EPS 5.31 5.18 5.99 6.35 8.34 9.22 10.46 -36.38%
EY 18.83 19.32 16.71 15.74 11.99 10.85 9.56 57.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.67 0.77 0.70 0.80 0.84 0.94 -95.17%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 23/05/12 23/02/12 22/11/11 16/08/11 19/05/11 23/02/11 -
Price 0.87 0.85 0.89 1.05 0.98 1.03 1.08 -
P/RPS 0.49 0.48 0.54 0.64 0.64 0.70 0.77 -26.03%
P/EPS 4.86 4.63 5.03 7.33 8.09 9.13 10.08 -38.54%
EY 20.56 21.59 19.90 13.64 12.36 10.95 9.92 62.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.60 0.64 0.81 0.77 0.83 0.91 -95.07%

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