[DEGEM] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 23.78%
YoY- 65.39%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 246,206 235,053 233,034 219,703 216,600 203,753 193,787 17.25%
PBT 33,383 33,604 35,219 34,391 28,017 24,401 21,950 32.14%
Tax -8,614 -9,033 -9,782 -9,578 -7,793 -7,546 -6,474 20.90%
NP 24,769 24,571 25,437 24,813 20,224 16,855 15,476 36.70%
-
NP to SH 23,845 23,615 24,211 23,395 18,901 15,986 14,891 36.75%
-
Tax Rate 25.80% 26.88% 27.77% 27.85% 27.82% 30.92% 29.49% -
Total Cost 221,437 210,482 207,597 194,890 196,376 186,898 178,311 15.48%
-
Net Worth 195,437 19,006,875 185,999 182,301 171,505 167,673 163,654 12.52%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 195,437 19,006,875 185,999 182,301 171,505 167,673 163,654 12.52%
NOSH 132,052 131,992 131,914 132,102 131,927 132,026 131,979 0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.06% 10.45% 10.92% 11.29% 9.34% 8.27% 7.99% -
ROE 12.20% 0.12% 13.02% 12.83% 11.02% 9.53% 9.10% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 186.45 178.08 176.66 166.31 164.18 154.33 146.83 17.21%
EPS 18.06 17.89 18.35 17.71 14.33 12.11 11.28 36.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 144.00 1.41 1.38 1.30 1.27 1.24 12.48%
Adjusted Per Share Value based on latest NOSH - 132,102
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 183.74 175.41 173.91 163.96 161.64 152.05 144.62 17.25%
EPS 17.79 17.62 18.07 17.46 14.11 11.93 11.11 36.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4585 141.8424 1.3881 1.3605 1.2799 1.2513 1.2213 12.52%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.91 0.95 0.95 1.06 0.91 1.01 1.04 -
P/RPS 0.49 0.53 0.54 0.64 0.55 0.65 0.71 -21.85%
P/EPS 5.04 5.31 5.18 5.99 6.35 8.34 9.22 -33.07%
EY 19.84 18.83 19.32 16.71 15.74 11.99 10.85 49.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.01 0.67 0.77 0.70 0.80 0.84 -19.16%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 28/08/12 23/05/12 23/02/12 22/11/11 16/08/11 19/05/11 -
Price 0.84 0.87 0.85 0.89 1.05 0.98 1.03 -
P/RPS 0.45 0.49 0.48 0.54 0.64 0.64 0.70 -25.45%
P/EPS 4.65 4.86 4.63 5.03 7.33 8.09 9.13 -36.14%
EY 21.50 20.56 21.59 19.90 13.64 12.36 10.95 56.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.01 0.60 0.64 0.81 0.77 0.83 -22.10%

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