[DEGEM] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 30.57%
YoY- 158.85%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 150,837 145,352 148,484 144,244 128,134 124,760 111,768 22.09%
PBT 19,378 17,706 19,408 17,329 13,413 10,588 7,402 89.83%
Tax -4,488 -4,705 -5,361 -4,664 -3,717 -2,559 -2,222 59.71%
NP 14,890 13,001 14,047 12,665 9,696 8,029 5,180 102.03%
-
NP to SH 14,627 12,789 13,916 12,650 9,688 8,025 5,178 99.70%
-
Tax Rate 23.16% 26.57% 27.62% 26.91% 27.71% 24.17% 30.02% -
Total Cost 135,947 132,351 134,437 131,579 118,438 116,731 106,588 17.59%
-
Net Worth 115,102 112,764 109,787 104,425 102,006 116,413 112,757 1.38%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 115,102 112,764 109,787 104,425 102,006 116,413 112,757 1.38%
NOSH 133,840 134,243 133,886 133,878 134,219 133,808 134,235 -0.19%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.87% 8.94% 9.46% 8.78% 7.57% 6.44% 4.63% -
ROE 12.71% 11.34% 12.68% 12.11% 9.50% 6.89% 4.59% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 112.70 108.27 110.90 107.74 95.47 93.24 83.26 22.34%
EPS 10.93 9.53 10.39 9.45 7.22 6.00 3.86 100.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.84 0.82 0.78 0.76 0.87 0.84 1.57%
Adjusted Per Share Value based on latest NOSH - 133,878
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 112.56 108.47 110.81 107.64 95.62 93.10 83.41 22.09%
EPS 10.92 9.54 10.39 9.44 7.23 5.99 3.86 99.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.859 0.8415 0.8193 0.7793 0.7612 0.8688 0.8415 1.38%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.05 1.25 0.80 0.76 0.72 0.80 0.73 -
P/RPS 0.93 1.15 0.72 0.71 0.75 0.86 0.88 3.74%
P/EPS 9.61 13.12 7.70 8.04 9.98 13.34 18.92 -36.31%
EY 10.41 7.62 12.99 12.43 10.03 7.50 5.28 57.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.49 0.98 0.97 0.95 0.92 0.87 25.25%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 21/08/07 25/05/07 28/02/07 30/11/06 15/08/06 29/05/06 -
Price 1.20 1.00 1.18 0.80 0.69 1.11 0.79 -
P/RPS 1.06 0.92 1.06 0.74 0.72 1.19 0.95 7.57%
P/EPS 10.98 10.50 11.35 8.47 9.56 18.51 20.48 -33.97%
EY 9.11 9.53 8.81 11.81 10.46 5.40 4.88 51.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.19 1.44 1.03 0.91 1.28 0.94 30.38%

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