[DEGEM] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -18.71%
YoY- -19.55%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 157,935 143,936 108,184 135,338 114,007 102,276 88,361 10.15%
PBT 22,696 17,155 6,931 16,213 19,372 16,909 14,090 8.26%
Tax -4,699 -3,383 -2,134 -5,652 -6,244 -5,181 -3,943 2.96%
NP 17,997 13,772 4,797 10,561 13,128 11,728 10,147 10.01%
-
NP to SH 17,763 13,768 4,837 10,561 13,128 11,728 10,147 9.77%
-
Tax Rate 20.70% 19.72% 30.79% 34.86% 32.23% 30.64% 27.98% -
Total Cost 139,938 130,164 103,387 124,777 100,879 90,548 78,214 10.17%
-
Net Worth 121,906 105,843 111,519 103,350 44,101 77,271 59,037 12.83%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 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
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 121,906 105,843 111,519 103,350 44,101 77,271 59,037 12.83%
NOSH 133,963 133,978 134,361 126,036 63,002 41,995 36,898 23.96%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 11.40% 9.57% 4.43% 7.80% 11.52% 11.47% 11.48% -
ROE 14.57% 13.01% 4.34% 10.22% 29.77% 15.18% 17.19% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 117.89 107.43 80.52 107.38 180.96 243.54 239.47 -11.13%
EPS 13.26 10.28 3.60 8.38 10.42 18.62 27.50 -11.44%
DPS 0.00 19.00 0.00 3.00 3.00 5.00 5.00 -
NAPS 0.91 0.79 0.83 0.82 0.70 1.84 1.60 -8.97%
Adjusted Per Share Value based on latest NOSH - 126,000
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 117.86 107.41 80.73 101.00 85.08 76.33 65.94 10.15%
EPS 13.26 10.27 3.61 7.88 9.80 8.75 7.57 9.78%
DPS 0.00 19.00 0.00 2.82 1.41 1.57 1.38 -
NAPS 0.9098 0.7899 0.8322 0.7713 0.3291 0.5766 0.4406 12.83%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.20 0.76 0.67 1.35 2.92 2.08 2.79 -
P/RPS 1.02 0.71 0.83 1.26 1.61 0.85 1.17 -2.25%
P/EPS 9.05 7.40 18.61 16.11 14.01 7.45 10.15 -1.89%
EY 11.05 13.52 5.37 6.21 7.14 13.43 9.86 1.91%
DY 0.00 25.00 0.00 2.22 1.03 2.40 1.79 -
P/NAPS 1.32 0.96 0.81 1.65 4.17 1.13 1.74 -4.49%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 26/02/04 25/02/03 11/03/02 -
Price 1.10 0.80 0.73 1.36 3.18 2.09 2.88 -
P/RPS 0.93 0.74 0.91 1.27 1.76 0.86 1.20 -4.15%
P/EPS 8.30 7.78 20.28 16.23 15.26 7.48 10.47 -3.79%
EY 12.05 12.85 4.93 6.16 6.55 13.36 9.55 3.94%
DY 0.00 23.75 0.00 2.21 0.94 2.39 1.74 -
P/NAPS 1.21 1.01 0.88 1.66 4.54 1.14 1.80 -6.40%

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