[DEGEM] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
16-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 8.95%
YoY- 36.68%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 212,924 213,736 199,152 183,142 157,735 150,837 145,352 28.83%
PBT 20,283 25,464 26,173 24,752 22,364 19,378 17,706 9.43%
Tax -6,083 -5,566 -6,228 -5,414 -4,499 -4,488 -4,705 18.58%
NP 14,200 19,898 19,945 19,338 17,865 14,890 13,001 6.02%
-
NP to SH 14,016 19,457 19,647 19,020 17,458 14,627 12,789 6.26%
-
Tax Rate 29.99% 21.86% 23.80% 21.87% 20.12% 23.16% 26.57% -
Total Cost 198,724 193,838 179,207 163,804 139,870 135,947 132,351 30.96%
-
Net Worth 134,210 134,138 131,423 12,741,469 121,961 115,102 112,764 12.24%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 134,210 134,138 131,423 12,741,469 121,961 115,102 112,764 12.24%
NOSH 134,210 134,138 134,105 134,120 134,023 133,840 134,243 -0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.67% 9.31% 10.01% 10.56% 11.33% 9.87% 8.94% -
ROE 10.44% 14.51% 14.95% 0.15% 14.31% 12.71% 11.34% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 158.65 159.34 148.50 136.55 117.69 112.70 108.27 28.86%
EPS 10.44 14.51 14.65 14.18 13.03 10.93 9.53 6.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.98 95.00 0.91 0.86 0.84 12.26%
Adjusted Per Share Value based on latest NOSH - 134,120
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 158.90 159.50 148.62 136.67 117.71 112.56 108.47 28.83%
EPS 10.46 14.52 14.66 14.19 13.03 10.92 9.54 6.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0016 1.001 0.9808 95.0856 0.9102 0.859 0.8415 12.25%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.77 0.88 0.99 0.95 1.20 1.05 1.25 -
P/RPS 0.49 0.55 0.67 0.70 1.02 0.93 1.15 -43.22%
P/EPS 7.37 6.07 6.76 6.70 9.21 9.61 13.12 -31.80%
EY 13.56 16.48 14.80 14.93 10.86 10.41 7.62 46.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.88 1.01 0.01 1.32 1.22 1.49 -35.47%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 17/11/08 25/08/08 16/05/08 29/02/08 20/11/07 21/08/07 -
Price 0.82 0.80 0.91 0.95 1.10 1.20 1.00 -
P/RPS 0.52 0.50 0.61 0.70 0.93 1.06 0.92 -31.52%
P/EPS 7.85 5.52 6.21 6.70 8.44 10.98 10.50 -17.55%
EY 12.74 18.13 16.10 14.93 11.84 9.11 9.53 21.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.80 0.93 0.01 1.21 1.40 1.19 -21.89%

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