[DEGEM] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1.45%
YoY- -18.39%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 244,476 209,138 167,342 189,926 219,357 144,689 135,898 10.27%
PBT 25,540 26,882 17,577 21,180 25,089 20,956 18,224 5.78%
Tax -5,897 -7,182 -5,573 -5,929 -6,336 -4,913 -5,148 2.28%
NP 19,642 19,700 12,004 15,250 18,753 16,042 13,076 7.01%
-
NP to SH 18,725 18,124 11,782 14,973 18,348 15,840 13,061 6.18%
-
Tax Rate 23.09% 26.72% 31.71% 27.99% 25.25% 23.44% 28.25% -
Total Cost 224,833 189,438 155,338 174,676 200,604 128,646 122,822 10.59%
-
Net Worth 196,086 172,399 154,381 143,390 133,992 115,183 101,846 11.52%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 196,086 172,399 154,381 143,390 133,992 115,183 101,846 11.52%
NOSH 132,490 132,614 133,087 134,009 133,992 133,934 134,008 -0.18%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.03% 9.42% 7.17% 8.03% 8.55% 11.09% 9.62% -
ROE 9.55% 10.51% 7.63% 10.44% 13.69% 13.75% 12.82% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 184.52 157.70 125.74 141.73 163.71 108.03 101.41 10.48%
EPS 14.13 13.67 8.85 11.17 13.69 11.83 9.75 6.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.30 1.16 1.07 1.00 0.86 0.76 11.73%
Adjusted Per Share Value based on latest NOSH - 134,146
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 182.44 156.07 124.88 141.74 163.70 107.98 101.42 10.27%
EPS 13.97 13.53 8.79 11.17 13.69 11.82 9.75 6.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4633 1.2866 1.1521 1.0701 0.9999 0.8596 0.76 11.52%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.91 0.91 1.05 0.90 0.88 1.05 0.72 -
P/RPS 0.49 0.58 0.84 0.64 0.54 0.97 0.71 -5.98%
P/EPS 6.44 6.66 11.86 8.05 6.43 8.88 7.39 -2.26%
EY 15.53 15.02 8.43 12.41 15.56 11.26 13.54 2.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.70 0.91 0.84 0.88 1.22 0.95 -7.11%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 22/11/11 15/11/10 18/11/09 17/11/08 20/11/07 30/11/06 -
Price 0.84 1.05 1.11 0.78 0.80 1.20 0.69 -
P/RPS 0.46 0.67 0.88 0.55 0.49 1.11 0.68 -6.30%
P/EPS 5.94 7.68 12.54 6.98 5.84 10.15 7.08 -2.88%
EY 16.83 13.02 7.98 14.32 17.12 9.86 14.13 2.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.81 0.96 0.73 0.80 1.40 0.91 -7.49%

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