[DEGEM] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 5.95%
YoY- -45.07%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 144,244 128,134 124,760 111,768 108,184 123,177 127,547 8.52%
PBT 17,329 13,413 10,588 7,402 6,953 9,932 11,971 27.88%
Tax -4,664 -3,717 -2,559 -2,222 -2,106 -4,157 -4,315 5.30%
NP 12,665 9,696 8,029 5,180 4,847 5,775 7,656 39.74%
-
NP to SH 12,650 9,688 8,025 5,178 4,887 5,801 7,689 39.23%
-
Tax Rate 26.91% 27.71% 24.17% 30.02% 30.29% 41.85% 36.05% -
Total Cost 131,579 118,438 116,731 106,588 103,337 117,402 119,891 6.37%
-
Net Worth 104,425 102,006 116,413 112,757 115,277 102,531 103,648 0.49%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - 3,780 3,780 -
Div Payout % - - - - - 65.16% 49.16% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 104,425 102,006 116,413 112,757 115,277 102,531 103,648 0.49%
NOSH 133,878 134,219 133,808 134,235 138,888 133,157 132,882 0.49%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.78% 7.57% 6.44% 4.63% 4.48% 4.69% 6.00% -
ROE 12.11% 9.50% 6.89% 4.59% 4.24% 5.66% 7.42% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 107.74 95.47 93.24 83.26 77.89 92.50 95.98 7.98%
EPS 9.45 7.22 6.00 3.86 3.52 4.36 5.79 38.49%
DPS 0.00 0.00 0.00 0.00 0.00 2.84 2.84 -
NAPS 0.78 0.76 0.87 0.84 0.83 0.77 0.78 0.00%
Adjusted Per Share Value based on latest NOSH - 134,235
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 107.64 95.62 93.10 83.41 80.73 91.92 95.18 8.52%
EPS 9.44 7.23 5.99 3.86 3.65 4.33 5.74 39.20%
DPS 0.00 0.00 0.00 0.00 0.00 2.82 2.82 -
NAPS 0.7793 0.7612 0.8688 0.8415 0.8603 0.7652 0.7735 0.49%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.76 0.72 0.80 0.73 0.67 0.70 0.89 -
P/RPS 0.71 0.75 0.86 0.88 0.86 0.76 0.93 -16.42%
P/EPS 8.04 9.98 13.34 18.92 19.04 16.07 15.38 -35.02%
EY 12.43 10.03 7.50 5.28 5.25 6.22 6.50 53.88%
DY 0.00 0.00 0.00 0.00 0.00 4.06 3.20 -
P/NAPS 0.97 0.95 0.92 0.87 0.81 0.91 1.14 -10.18%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 15/08/06 29/05/06 28/02/06 28/11/05 23/08/05 -
Price 0.80 0.69 1.11 0.79 0.73 0.75 0.79 -
P/RPS 0.74 0.72 1.19 0.95 0.94 0.81 0.82 -6.59%
P/EPS 8.47 9.56 18.51 20.48 20.75 17.22 13.65 -27.18%
EY 11.81 10.46 5.40 4.88 4.82 5.81 7.32 37.44%
DY 0.00 0.00 0.00 0.00 0.00 3.78 3.60 -
P/NAPS 1.03 0.91 1.28 0.94 0.88 0.97 1.01 1.31%

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