[DEGEM] YoY Cumulative 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- 52.17%

YoY- -18.39%

Quarter Report

DEGEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Cumulative Result
Revenue	183,357	156,854	125,507	142,445	164,518	108,517	101,924	10.27%
YoY %	16.90%	24.98%	-11.89%	-13.42%	51.61%	6.47%	-	-
Horiz. %	179.90%	153.89%	123.14%	139.76%	161.41%	106.47%	100.00%	-
PBT	19,155	20,162	13,183	15,885	18,817	15,717	13,668	5.78%
YoY %	-4.99%	52.94%	-17.01%	-15.58%	19.72%	14.99%	-	-
Horiz. %	140.14%	147.51%	96.45%	116.22%	137.67%	114.99%	100.00%	-
Tax	-4,423	-5,387	-4,180	-4,447	-4,752	-3,685	-3,861	2.28%
YoY %	17.89%	-28.88%	6.00%	6.42%	-28.96%	4.56%	-	-
Horiz. %	114.56%	139.52%	108.26%	115.18%	123.08%	95.44%	100.00%	-
NP	14,732	14,775	9,003	11,438	14,065	12,032	9,807	7.01%
YoY %	-0.29%	64.11%	-21.29%	-18.68%	16.90%	22.69%	-	-
Horiz. %	150.22%	150.66%	91.80%	116.63%	143.42%	122.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,044	13,593	8,837	11,230	13,761	11,880	9,796	6.18%
YoY %	3.32%	53.82%	-21.31%	-18.39%	15.83%	21.27%	-	-
Horiz. %	143.36%	138.76%	90.21%	114.64%	140.48%	121.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.09%	26.72%	31.71%	27.99%	25.25%	23.45%	28.25%	-
YoY %	-13.59%	-15.74%	13.29%	10.85%	7.68%	-16.99%	-	-
Horiz. %	81.73%	94.58%	112.25%	99.08%	89.38%	83.01%	100.00%	-
Total Cost	168,625	142,079	116,504	131,007	150,453	96,485	92,117	10.59%
YoY %	18.68%	21.95%	-11.07%	-12.92%	55.93%	4.74%	-	-
Horiz. %	183.06%	154.24%	126.47%	142.22%	163.33%	104.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	196,086	172,399	154,381	143,390	133,992	115,183	101,846	11.52%
YoY %	13.74%	11.67%	7.67%	7.01%	16.33%	13.10%	-	-
Horiz. %	192.53%	169.27%	151.58%	140.79%	131.56%	113.10%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	196,086	172,399	154,381	143,390	133,992	115,183	101,846	11.52%
YoY %	13.74%	11.67%	7.67%	7.01%	16.33%	13.10%	-	-
Horiz. %	192.53%	169.27%	151.58%	140.79%	131.56%	113.10%	100.00%	-
NOSH	132,490	132,614	133,087	134,009	133,992	133,934	134,008	-0.18%
YoY %	-0.09%	-0.36%	-0.69%	0.01%	0.04%	-0.06%	-	-
Horiz. %	98.87%	98.96%	99.31%	100.00%	99.99%	99.94%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	8.03%	9.42%	7.17%	8.03%	8.55%	11.09%	9.62%	-
YoY %	-14.76%	31.38%	-10.71%	-6.08%	-22.90%	15.28%	-	-
Horiz. %	83.47%	97.92%	74.53%	83.47%	88.88%	115.28%	100.00%	-
ROE	7.16%	7.88%	5.72%	7.83%	10.27%	10.31%	9.62%	-
YoY %	-9.14%	37.76%	-26.95%	-23.76%	-0.39%	7.17%	-	-
Horiz. %	74.43%	81.91%	59.46%	81.39%	106.76%	107.17%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	138.39	118.28	94.30	106.29	122.78	81.02	76.06	10.48%
YoY %	17.00%	25.43%	-11.28%	-13.43%	51.54%	6.52%	-	-
Horiz. %	181.95%	155.51%	123.98%	139.74%	161.43%	106.52%	100.00%	-
EPS	10.60	10.25	6.64	8.38	10.27	8.87	7.31	6.38%
YoY %	3.41%	54.37%	-20.76%	-18.40%	15.78%	21.34%	-	-
Horiz. %	145.01%	140.22%	90.83%	114.64%	140.49%	121.34%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.48	1.30	1.16	1.07	1.00	0.86	0.76	11.73%
YoY %	13.85%	12.07%	8.41%	7.00%	16.28%	13.16%	-	-
Horiz. %	194.74%	171.05%	152.63%	140.79%	131.58%	113.16%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 134,146
RPS	136.83	117.06	93.66	106.30	122.77	80.98	76.06	10.27%
YoY %	16.89%	24.98%	-11.89%	-13.42%	51.61%	6.47%	-	-
Horiz. %	179.90%	153.90%	123.14%	139.76%	161.41%	106.47%	100.00%	-
EPS	10.48	10.14	6.59	8.38	10.27	8.87	7.31	6.18%
YoY %	3.35%	53.87%	-21.36%	-18.40%	15.78%	21.34%	-	-
Horiz. %	143.37%	138.71%	90.15%	114.64%	140.49%	121.34%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.4633	1.2866	1.1521	1.0701	0.9999	0.8596	0.76	11.52%
YoY %	13.73%	11.67%	7.66%	7.02%	16.32%	13.11%	-	-
Horiz. %	192.54%	169.29%	151.59%	140.80%	131.57%	113.11%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
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	0.66	0.77	1.11	0.85	0.72	1.30	0.95	-5.88%
YoY %	-14.29%	-30.63%	30.59%	18.06%	-44.62%	36.84%	-	-
Horiz. %	69.47%	81.05%	116.84%	89.47%	75.79%	136.84%	100.00%	-
P/EPS	8.58	8.88	15.81	10.74	8.57	11.84	9.85	-2.27%
YoY %	-3.38%	-43.83%	47.21%	25.32%	-27.62%	20.20%	-	-
Horiz. %	87.11%	90.15%	160.51%	109.04%	87.01%	120.20%	100.00%	-
EY	11.65	11.26	6.32	9.31	11.67	8.45	10.15	2.32%
YoY %	3.46%	78.16%	-32.12%	-20.22%	38.11%	-16.75%	-	-
Horiz. %	114.78%	110.94%	62.27%	91.72%	114.98%	83.25%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.61	0.70	0.91	0.84	0.88	1.22	0.95	-7.11%
YoY %	-12.86%	-23.08%	8.33%	-4.55%	-27.87%	28.42%	-	-
Horiz. %	64.21%	73.68%	95.79%	88.42%	92.63%	128.42%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
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	0.61	0.89	1.18	0.73	0.65	1.48	0.91	-6.44%
YoY %	-31.46%	-24.58%	61.64%	12.31%	-56.08%	62.64%	-	-
Horiz. %	67.03%	97.80%	129.67%	80.22%	71.43%	162.64%	100.00%	-
P/EPS	7.92	10.24	16.72	9.31	7.79	13.53	9.44	-2.88%
YoY %	-22.66%	-38.76%	79.59%	19.51%	-42.42%	43.33%	-	-
Horiz. %	83.90%	108.47%	177.12%	98.62%	82.52%	143.33%	100.00%	-
EY	12.62	9.76	5.98	10.74	12.84	7.39	10.59	2.96%
YoY %	29.30%	63.21%	-44.32%	-16.36%	73.75%	-30.22%	-	-
Horiz. %	119.17%	92.16%	56.47%	101.42%	121.25%	69.78%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.57	0.81	0.96	0.73	0.80	1.40	0.91	-7.49%
YoY %	-29.63%	-15.62%	31.51%	-8.75%	-42.86%	53.85%	-	-
Horiz. %	62.64%	89.01%	105.49%	80.22%	87.91%	153.85%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos