[DEGEM] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 20.05%
YoY- -7.97%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 234,384 250,797 219,703 185,253 189,385 209,214 157,935 6.79%
PBT 22,435 29,781 34,391 21,038 22,168 20,033 22,696 -0.19%
Tax -5,935 -6,968 -9,578 -6,586 -6,832 -5,855 -4,699 3.96%
NP 16,500 22,813 24,813 14,452 15,336 14,178 17,997 -1.43%
-
NP to SH 15,408 21,681 23,395 14,145 15,370 13,997 17,763 -2.34%
-
Tax Rate 26.45% 23.40% 27.85% 31.31% 30.82% 29.23% 20.70% -
Total Cost 217,884 227,984 194,890 170,801 174,049 195,036 139,938 7.65%
-
Net Worth 211,606 197,340 182,298 157,767 148,661 133,996 121,906 9.61%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 1,983 - - - - - - -
Div Payout % 12.88% - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 211,606 197,340 182,298 157,767 148,661 133,996 121,906 9.61%
NOSH 132,253 132,443 132,100 132,577 133,929 133,996 133,963 -0.21%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 7.04% 9.10% 11.29% 7.80% 8.10% 6.78% 11.40% -
ROE 7.28% 10.99% 12.83% 8.97% 10.34% 10.45% 14.57% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 177.22 189.36 166.32 139.73 141.41 156.13 117.89 7.02%
EPS 11.65 16.37 17.71 10.67 11.47 10.45 13.26 -2.13%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.49 1.38 1.19 1.11 1.00 0.91 9.85%
Adjusted Per Share Value based on latest NOSH - 132,064
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 174.91 187.16 163.96 138.25 141.33 156.13 117.86 6.79%
EPS 11.50 16.18 17.46 10.56 11.47 10.45 13.26 -2.34%
DPS 1.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5791 1.4727 1.3604 1.1774 1.1094 1.00 0.9098 9.61%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.85 0.80 1.06 1.12 0.99 0.77 1.20 -
P/RPS 0.48 0.42 0.64 0.80 0.70 0.49 1.02 -11.79%
P/EPS 7.30 4.89 5.99 10.50 8.63 7.37 9.05 -3.51%
EY 13.71 20.46 16.71 9.53 11.59 13.57 11.05 3.65%
DY 1.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.77 0.94 0.89 0.77 1.32 -14.09%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 21/02/13 23/02/12 23/02/11 24/02/10 23/02/09 29/02/08 -
Price 0.80 0.80 0.89 1.08 1.13 0.82 1.10 -
P/RPS 0.45 0.42 0.54 0.77 0.80 0.53 0.93 -11.38%
P/EPS 6.87 4.89 5.03 10.12 9.85 7.85 8.30 -3.09%
EY 14.56 20.46 19.90 9.88 10.16 12.74 12.05 3.20%
DY 1.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.64 0.91 1.02 0.82 1.21 -13.68%

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