[DEGEM] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 8.36%
YoY- 11.94%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 143,936 108,184 135,338 114,007 102,276 88,361 0 -
PBT 17,155 6,931 16,213 19,372 16,909 14,090 0 -
Tax -3,383 -2,134 -5,652 -6,244 -5,181 -3,943 0 -
NP 13,772 4,797 10,561 13,128 11,728 10,147 0 -
-
NP to SH 13,768 4,837 10,561 13,128 11,728 10,147 0 -
-
Tax Rate 19.72% 30.79% 34.86% 32.23% 30.64% 27.98% - -
Total Cost 130,164 103,387 124,777 100,879 90,548 78,214 0 -
-
Net Worth 105,843 111,519 103,350 44,101 77,271 59,037 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 25,455 - 3,781 1,890 2,099 1,844 - -
Div Payout % 184.89% - 35.80% 14.40% 17.90% 18.18% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 105,843 111,519 103,350 44,101 77,271 59,037 0 -
NOSH 133,978 134,361 126,036 63,002 41,995 36,898 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.57% 4.43% 7.80% 11.52% 11.47% 11.48% 0.00% -
ROE 13.01% 4.34% 10.22% 29.77% 15.18% 17.19% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 107.43 80.52 107.38 180.96 243.54 239.47 0.00 -
EPS 10.28 3.60 8.38 10.42 18.62 27.50 0.00 -
DPS 19.00 0.00 3.00 3.00 5.00 5.00 0.00 -
NAPS 0.79 0.83 0.82 0.70 1.84 1.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 62,986
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 107.41 80.73 101.00 85.08 76.33 65.94 0.00 -
EPS 10.27 3.61 7.88 9.80 8.75 7.57 0.00 -
DPS 19.00 0.00 2.82 1.41 1.57 1.38 0.00 -
NAPS 0.7899 0.8322 0.7713 0.3291 0.5766 0.4406 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 0.76 0.67 1.35 2.92 2.08 2.79 0.00 -
P/RPS 0.71 0.83 1.26 1.61 0.85 1.17 0.00 -
P/EPS 7.40 18.61 16.11 14.01 7.45 10.15 0.00 -
EY 13.52 5.37 6.21 7.14 13.43 9.86 0.00 -
DY 25.00 0.00 2.22 1.03 2.40 1.79 0.00 -
P/NAPS 0.96 0.81 1.65 4.17 1.13 1.74 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 26/02/04 25/02/03 11/03/02 - -
Price 0.80 0.73 1.36 3.18 2.09 2.88 0.00 -
P/RPS 0.74 0.91 1.27 1.76 0.86 1.20 0.00 -
P/EPS 7.78 20.28 16.23 15.26 7.48 10.47 0.00 -
EY 12.85 4.93 6.16 6.55 13.36 9.55 0.00 -
DY 23.75 0.00 2.21 0.94 2.39 1.74 0.00 -
P/NAPS 1.01 0.88 1.66 4.54 1.14 1.80 0.00 -

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