[DEGEM] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2.49%
YoY- 7.24%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 144,689 135,898 109,298 125,513 105,732 95,526 80,414 10.28%
PBT 20,956 18,224 9,610 17,985 17,868 15,298 13,122 8.11%
Tax -4,913 -5,148 -2,937 -4,993 -5,753 -4,948 -3,993 3.51%
NP 16,042 13,076 6,673 12,992 12,114 10,350 9,129 9.84%
-
NP to SH 15,840 13,061 6,592 12,992 12,114 10,350 9,129 9.61%
-
Tax Rate 23.44% 28.25% 30.56% 27.76% 32.20% 32.34% 30.43% -
Total Cost 128,646 122,822 102,625 112,521 93,617 85,176 71,285 10.33%
-
Net Worth 115,183 101,846 103,441 95,801 84,433 73,513 36,877 20.89%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 115,183 101,846 103,441 95,801 84,433 73,513 36,877 20.89%
NOSH 133,934 134,008 134,339 126,054 63,009 42,007 23,488 33.64%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 11.09% 9.62% 6.11% 10.35% 11.46% 10.84% 11.35% -
ROE 13.75% 12.82% 6.37% 13.56% 14.35% 14.08% 24.76% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 108.03 101.41 81.36 99.57 167.80 227.40 342.35 -17.48%
EPS 11.83 9.75 4.95 10.31 19.23 24.64 38.87 -17.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.76 0.77 0.76 1.34 1.75 1.57 -9.54%
Adjusted Per Share Value based on latest NOSH - 126,148
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 107.98 101.42 81.57 93.67 78.90 71.29 60.01 10.28%
EPS 11.82 9.75 4.92 9.70 9.04 7.72 6.81 9.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8596 0.76 0.772 0.7149 0.6301 0.5486 0.2752 20.89%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 1.05 0.72 0.70 1.40 2.96 2.80 0.00 -
P/RPS 0.97 0.71 0.86 1.41 1.76 1.23 0.00 -
P/EPS 8.88 7.39 14.27 13.58 15.40 11.36 0.00 -
EY 11.26 13.54 7.01 7.36 6.50 8.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.95 0.91 1.84 2.21 1.60 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 30/11/06 28/11/05 25/11/04 05/11/03 15/01/03 14/01/02 -
Price 1.20 0.69 0.75 1.38 2.95 2.30 3.24 -
P/RPS 1.11 0.68 0.92 1.39 1.76 1.01 0.95 2.62%
P/EPS 10.15 7.08 15.28 13.39 15.34 9.33 8.34 3.32%
EY 9.86 14.13 6.54 7.47 6.52 10.71 12.00 -3.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.91 0.97 1.82 2.20 1.31 2.06 -6.23%

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