[DEGEM] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 5.41%
YoY- 184.64%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 189,385 209,214 157,935 143,936 108,184 135,338 114,007 8.81%
PBT 22,168 20,033 22,696 17,155 6,931 16,213 19,372 2.27%
Tax -6,832 -5,855 -4,699 -3,383 -2,134 -5,652 -6,244 1.50%
NP 15,336 14,178 17,997 13,772 4,797 10,561 13,128 2.62%
-
NP to SH 15,370 13,997 17,763 13,768 4,837 10,561 13,128 2.66%
-
Tax Rate 30.82% 29.23% 20.70% 19.72% 30.79% 34.86% 32.23% -
Total Cost 174,049 195,036 139,938 130,164 103,387 124,777 100,879 9.50%
-
Net Worth 148,661 133,996 121,906 105,843 111,519 103,350 44,101 22.42%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 25,455 - 3,781 1,890 -
Div Payout % - - - 184.89% - 35.80% 14.40% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 148,661 133,996 121,906 105,843 111,519 103,350 44,101 22.42%
NOSH 133,929 133,996 133,963 133,978 134,361 126,036 63,002 13.38%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.10% 6.78% 11.40% 9.57% 4.43% 7.80% 11.52% -
ROE 10.34% 10.45% 14.57% 13.01% 4.34% 10.22% 29.77% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 141.41 156.13 117.89 107.43 80.52 107.38 180.96 -4.02%
EPS 11.47 10.45 13.26 10.28 3.60 8.38 10.42 1.61%
DPS 0.00 0.00 0.00 19.00 0.00 3.00 3.00 -
NAPS 1.11 1.00 0.91 0.79 0.83 0.82 0.70 7.97%
Adjusted Per Share Value based on latest NOSH - 133,878
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 141.33 156.13 117.86 107.41 80.73 101.00 85.08 8.81%
EPS 11.47 10.45 13.26 10.27 3.61 7.88 9.80 2.65%
DPS 0.00 0.00 0.00 19.00 0.00 2.82 1.41 -
NAPS 1.1094 1.00 0.9098 0.7899 0.8322 0.7713 0.3291 22.42%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.99 0.77 1.20 0.76 0.67 1.35 2.92 -
P/RPS 0.70 0.49 1.02 0.71 0.83 1.26 1.61 -12.95%
P/EPS 8.63 7.37 9.05 7.40 18.61 16.11 14.01 -7.75%
EY 11.59 13.57 11.05 13.52 5.37 6.21 7.14 8.40%
DY 0.00 0.00 0.00 25.00 0.00 2.22 1.03 -
P/NAPS 0.89 0.77 1.32 0.96 0.81 1.65 4.17 -22.67%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 23/02/09 29/02/08 28/02/07 28/02/06 28/02/05 26/02/04 -
Price 1.13 0.82 1.10 0.80 0.73 1.36 3.18 -
P/RPS 0.80 0.53 0.93 0.74 0.91 1.27 1.76 -12.30%
P/EPS 9.85 7.85 8.30 7.78 20.28 16.23 15.26 -7.03%
EY 10.16 12.74 12.05 12.85 4.93 6.16 6.55 7.58%
DY 0.00 0.00 0.00 23.75 0.00 2.21 0.94 -
P/NAPS 1.02 0.82 1.21 1.01 0.88 1.66 4.54 -22.01%

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