[DEGEM] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 36.87%
YoY- 9.81%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 250,797 219,703 185,253 189,385 209,214 157,935 143,936 9.68%
PBT 29,781 34,391 21,038 22,168 20,033 22,696 17,155 9.61%
Tax -6,968 -9,578 -6,586 -6,832 -5,855 -4,699 -3,383 12.78%
NP 22,813 24,813 14,452 15,336 14,178 17,997 13,772 8.76%
-
NP to SH 21,681 23,395 14,145 15,370 13,997 17,763 13,768 7.85%
-
Tax Rate 23.40% 27.85% 31.31% 30.82% 29.23% 20.70% 19.72% -
Total Cost 227,984 194,890 170,801 174,049 195,036 139,938 130,164 9.78%
-
Net Worth 197,340 182,298 157,767 148,661 133,996 121,906 105,843 10.93%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 25,455 -
Div Payout % - - - - - - 184.89% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 197,340 182,298 157,767 148,661 133,996 121,906 105,843 10.93%
NOSH 132,443 132,100 132,577 133,929 133,996 133,963 133,978 -0.19%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.10% 11.29% 7.80% 8.10% 6.78% 11.40% 9.57% -
ROE 10.99% 12.83% 8.97% 10.34% 10.45% 14.57% 13.01% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 189.36 166.32 139.73 141.41 156.13 117.89 107.43 9.89%
EPS 16.37 17.71 10.67 11.47 10.45 13.26 10.28 8.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 19.00 -
NAPS 1.49 1.38 1.19 1.11 1.00 0.91 0.79 11.14%
Adjusted Per Share Value based on latest NOSH - 133,698
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 187.16 163.96 138.25 141.33 156.13 117.86 107.41 9.68%
EPS 16.18 17.46 10.56 11.47 10.45 13.26 10.27 7.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 19.00 -
NAPS 1.4727 1.3604 1.1774 1.1094 1.00 0.9098 0.7899 10.93%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.80 1.06 1.12 0.99 0.77 1.20 0.76 -
P/RPS 0.42 0.64 0.80 0.70 0.49 1.02 0.71 -8.37%
P/EPS 4.89 5.99 10.50 8.63 7.37 9.05 7.40 -6.66%
EY 20.46 16.71 9.53 11.59 13.57 11.05 13.52 7.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 25.00 -
P/NAPS 0.54 0.77 0.94 0.89 0.77 1.32 0.96 -9.13%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 23/02/11 24/02/10 23/02/09 29/02/08 28/02/07 -
Price 0.80 0.89 1.08 1.13 0.82 1.10 0.80 -
P/RPS 0.42 0.54 0.77 0.80 0.53 0.93 0.74 -9.00%
P/EPS 4.89 5.03 10.12 9.85 7.85 8.30 7.78 -7.44%
EY 20.46 19.90 9.88 10.16 12.74 12.05 12.85 8.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 23.75 -
P/NAPS 0.54 0.64 0.91 1.02 0.82 1.21 1.01 -9.90%

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