[DEGEM] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 31.77%
YoY- 7.98%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 172,447 172,398 181,735 189,385 190,851 200,199 200,109 -9.43%
PBT 19,453 20,136 21,590 22,155 17,351 18,278 17,934 5.56%
Tax -6,788 -6,322 -6,828 -7,055 -5,778 -5,683 -5,398 16.48%
NP 12,665 13,814 14,762 15,100 11,573 12,595 12,536 0.68%
-
NP to SH 12,741 13,688 14,798 15,134 11,485 12,464 12,297 2.39%
-
Tax Rate 34.89% 31.40% 31.63% 31.84% 33.30% 31.09% 30.10% -
Total Cost 159,782 158,584 166,973 174,285 179,278 187,604 187,573 -10.13%
-
Net Worth 153,067 152,573 151,410 148,405 143,536 141,890 138,052 7.11%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 153,067 152,573 151,410 148,405 143,536 141,890 138,052 7.11%
NOSH 131,954 132,672 133,991 133,698 134,146 133,859 134,031 -1.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.34% 8.01% 8.12% 7.97% 6.06% 6.29% 6.26% -
ROE 8.32% 8.97% 9.77% 10.20% 8.00% 8.78% 8.91% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 130.69 129.94 135.63 141.65 142.27 149.56 149.30 -8.48%
EPS 9.66 10.32 11.04 11.32 8.56 9.31 9.17 3.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 1.13 1.11 1.07 1.06 1.03 8.23%
Adjusted Per Share Value based on latest NOSH - 133,698
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 128.69 128.66 135.62 141.33 142.43 149.40 149.34 -9.43%
EPS 9.51 10.21 11.04 11.29 8.57 9.30 9.18 2.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1423 1.1386 1.1299 1.1075 1.0712 1.0589 1.0302 7.12%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.05 0.95 1.02 0.99 0.90 0.85 0.79 -
P/RPS 0.80 0.73 0.75 0.70 0.63 0.57 0.53 31.55%
P/EPS 10.87 9.21 9.24 8.75 10.51 9.13 8.61 16.79%
EY 9.20 10.86 10.83 11.43 9.51 10.95 11.61 -14.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.83 0.90 0.89 0.84 0.80 0.77 11.76%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 17/08/10 18/05/10 24/02/10 18/11/09 17/08/09 27/05/09 -
Price 1.11 1.00 1.03 1.13 0.78 0.75 0.90 -
P/RPS 0.85 0.77 0.76 0.80 0.55 0.50 0.60 26.11%
P/EPS 11.50 9.69 9.33 9.98 9.11 8.05 9.81 11.16%
EY 8.70 10.32 10.72 10.02 10.98 12.42 10.19 -9.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.87 0.91 1.02 0.73 0.71 0.87 6.77%

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