[DEGEM] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[DEGEM] DEGEM BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 3.15%
YoY- 13.85%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 145,352 124,760 127,547 124,917 103,131 98,177 20,129 39.00%
PBT 17,706 10,588 11,971 19,946 17,985 16,211 2,264 40.86%
Tax -4,705 -2,559 -4,315 -6,071 -5,798 -4,844 -583 41.60%
NP 13,001 8,029 7,656 13,875 12,187 11,367 1,681 40.60%
-
NP to SH 12,789 8,025 7,689 13,875 12,187 11,367 1,681 40.22%
-
Tax Rate 26.57% 24.17% 36.05% 30.44% 32.24% 29.88% 25.75% -
Total Cost 132,351 116,731 119,891 111,042 90,944 86,810 18,448 38.85%
-
Net Worth 112,764 116,413 103,648 94,470 62,934 72,288 51,830 13.82%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - 3,780 1,889 2,099 2,098 - -
Div Payout % - - 49.16% 13.62% 17.22% 18.46% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 112,764 116,413 103,648 94,470 62,934 72,288 51,830 13.82%
NOSH 134,243 133,808 132,882 125,960 62,934 42,027 35,020 25.08%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.94% 6.44% 6.00% 11.11% 11.82% 11.58% 8.35% -
ROE 11.34% 6.89% 7.42% 14.69% 19.36% 15.72% 3.24% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 108.27 93.24 95.98 99.17 163.87 233.60 57.48 11.12%
EPS 9.53 6.00 5.79 11.02 19.36 27.05 4.80 12.10%
DPS 0.00 0.00 2.84 1.50 3.34 4.99 0.00 -
NAPS 0.84 0.87 0.78 0.75 1.00 1.72 1.48 -9.00%
Adjusted Per Share Value based on latest NOSH - 125,960
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 108.47 93.10 95.18 93.22 76.96 73.27 15.02 39.00%
EPS 9.54 5.99 5.74 10.35 9.09 8.48 1.25 40.29%
DPS 0.00 0.00 2.82 1.41 1.57 1.57 0.00 -
NAPS 0.8415 0.8688 0.7735 0.705 0.4697 0.5395 0.3868 13.82%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 1.25 0.80 0.89 3.00 2.50 3.52 0.00 -
P/RPS 1.15 0.86 0.93 3.03 1.53 1.51 0.00 -
P/EPS 13.12 13.34 15.38 27.23 12.91 13.01 0.00 -
EY 7.62 7.50 6.50 3.67 7.75 7.68 0.00 -
DY 0.00 0.00 3.20 0.50 1.33 1.42 0.00 -
P/NAPS 1.49 0.92 1.14 4.00 2.50 2.05 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 15/08/06 23/08/05 25/08/04 19/08/03 27/08/02 - -
Price 1.00 1.11 0.79 1.42 2.90 3.18 0.00 -
P/RPS 0.92 1.19 0.82 1.43 1.77 1.36 0.00 -
P/EPS 10.50 18.51 13.65 12.89 14.98 11.76 0.00 -
EY 9.53 5.40 7.32 7.76 6.68 8.51 0.00 -
DY 0.00 0.00 3.60 1.06 1.15 1.57 0.00 -
P/NAPS 1.19 1.28 1.01 1.89 2.90 1.85 0.00 -

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
Post a Comment