[DEGEM] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 10.01%
YoY- 168.75%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 157,735 150,837 145,352 148,484 144,244 128,134 124,760 16.87%
PBT 22,364 19,378 17,706 19,408 17,329 13,413 10,588 64.39%
Tax -4,499 -4,488 -4,705 -5,361 -4,664 -3,717 -2,559 45.51%
NP 17,865 14,890 13,001 14,047 12,665 9,696 8,029 70.18%
-
NP to SH 17,458 14,627 12,789 13,916 12,650 9,688 8,025 67.65%
-
Tax Rate 20.12% 23.16% 26.57% 27.62% 26.91% 27.71% 24.17% -
Total Cost 139,870 135,947 132,351 134,437 131,579 118,438 116,731 12.77%
-
Net Worth 121,961 115,102 112,764 109,787 104,425 102,006 116,413 3.14%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 121,961 115,102 112,764 109,787 104,425 102,006 116,413 3.14%
NOSH 134,023 133,840 134,243 133,886 133,878 134,219 133,808 0.10%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.33% 9.87% 8.94% 9.46% 8.78% 7.57% 6.44% -
ROE 14.31% 12.71% 11.34% 12.68% 12.11% 9.50% 6.89% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 117.69 112.70 108.27 110.90 107.74 95.47 93.24 16.74%
EPS 13.03 10.93 9.53 10.39 9.45 7.22 6.00 67.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.86 0.84 0.82 0.78 0.76 0.87 3.03%
Adjusted Per Share Value based on latest NOSH - 133,886
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 117.71 112.56 108.47 110.81 107.64 95.62 93.10 16.87%
EPS 13.03 10.92 9.54 10.39 9.44 7.23 5.99 67.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9102 0.859 0.8415 0.8193 0.7793 0.7612 0.8688 3.14%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.20 1.05 1.25 0.80 0.76 0.72 0.80 -
P/RPS 1.02 0.93 1.15 0.72 0.71 0.75 0.86 12.01%
P/EPS 9.21 9.61 13.12 7.70 8.04 9.98 13.34 -21.83%
EY 10.86 10.41 7.62 12.99 12.43 10.03 7.50 27.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.22 1.49 0.98 0.97 0.95 0.92 27.12%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 20/11/07 21/08/07 25/05/07 28/02/07 30/11/06 15/08/06 -
Price 1.10 1.20 1.00 1.18 0.80 0.69 1.11 -
P/RPS 0.93 1.06 0.92 1.06 0.74 0.72 1.19 -15.11%
P/EPS 8.44 10.98 10.50 11.35 8.47 9.56 18.51 -40.67%
EY 11.84 9.11 9.53 8.81 11.81 10.46 5.40 68.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.40 1.19 1.44 1.03 0.91 1.28 -3.67%

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