[DEGEM] YoY TTM Result on 30-Jun-2005 [#2]

Stock

[DEGEM] DEGEM BHD

Announcement Date

23-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- -18.43%

YoY- -44.58%

Quarter Report

DEGEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	199,152	145,352	124,760	127,547	124,917	103,131	98,177	12.49%
YoY %	37.01%	16.51%	-2.19%	2.11%	21.12%	5.05%	-	-
Horiz. %	202.85%	148.05%	127.08%	129.92%	127.24%	105.05%	100.00%	-
PBT	26,173	17,706	10,588	11,971	19,946	17,985	16,211	8.30%
YoY %	47.82%	67.23%	-11.55%	-39.98%	10.90%	10.94%	-	-
Horiz. %	161.45%	109.22%	65.31%	73.84%	123.04%	110.94%	100.00%	-
Tax	-6,228	-4,705	-2,559	-4,315	-6,071	-5,798	-4,844	4.27%
YoY %	-32.37%	-83.86%	40.70%	28.92%	-4.71%	-19.69%	-	-
Horiz. %	128.57%	97.13%	52.83%	89.08%	125.33%	119.69%	100.00%	-
NP	19,945	13,001	8,029	7,656	13,875	12,187	11,367	9.81%
YoY %	53.41%	61.93%	4.87%	-44.82%	13.85%	7.21%	-	-
Horiz. %	175.46%	114.37%	70.63%	67.35%	122.06%	107.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,647	12,789	8,025	7,689	13,875	12,187	11,367	9.53%
YoY %	53.62%	59.36%	4.37%	-44.58%	13.85%	7.21%	-	-
Horiz. %	172.84%	112.51%	70.60%	67.64%	122.06%	107.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.80%	26.57%	24.17%	36.05%	30.44%	32.24%	29.88%	-
YoY %	-10.43%	9.93%	-32.95%	18.43%	-5.58%	7.90%	-	-
Horiz. %	79.65%	88.92%	80.89%	120.65%	101.87%	107.90%	100.00%	-
Total Cost	179,207	132,351	116,731	119,891	111,042	90,944	86,810	12.82%
YoY %	35.40%	13.38%	-2.64%	7.97%	22.10%	4.76%	-	-
Horiz. %	206.44%	152.46%	134.47%	138.11%	127.91%	104.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	131,423	112,764	116,413	103,648	94,470	62,934	72,288	10.46%
YoY %	16.55%	-3.13%	12.32%	9.72%	50.11%	-12.94%	-	-
Horiz. %	181.80%	155.99%	161.04%	143.38%	130.69%	87.06%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	-	-	-	3,780	1,889	2,099	2,098	-
YoY %	-	-	-	100.11%	-10.00%	0.05%	-	-
Horiz. %	-	-	-	180.17%	90.04%	100.05%	100.00%	-
Div Payout %	-	-	-	49.16%	13.62%	17.22%	18.46%	-
YoY %	-	-	-	260.94%	-20.91%	-6.72%	-	-
Horiz. %	-	-	-	266.31%	73.78%	93.28%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	131,423	112,764	116,413	103,648	94,470	62,934	72,288	10.46%
YoY %	16.55%	-3.13%	12.32%	9.72%	50.11%	-12.94%	-	-
Horiz. %	181.80%	155.99%	161.04%	143.38%	130.69%	87.06%	100.00%	-
NOSH	134,105	134,243	133,808	132,882	125,960	62,934	42,027	21.31%
YoY %	-0.10%	0.33%	0.70%	5.50%	100.15%	49.75%	-	-
Horiz. %	319.09%	319.42%	318.39%	316.18%	299.71%	149.75%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	10.01%	8.94%	6.44%	6.00%	11.11%	11.82%	11.58%	-
YoY %	11.97%	38.82%	7.33%	-45.99%	-6.01%	2.07%	-	-
Horiz. %	86.44%	77.20%	55.61%	51.81%	95.94%	102.07%	100.00%	-
ROE	14.95%	11.34%	6.89%	7.42%	14.69%	19.36%	15.72%	-
YoY %	31.83%	64.59%	-7.14%	-49.49%	-24.12%	23.16%	-	-
Horiz. %	95.10%	72.14%	43.83%	47.20%	93.45%	123.16%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	148.50	108.27	93.24	95.98	99.17	163.87	233.60	-7.26%
YoY %	37.16%	16.12%	-2.85%	-3.22%	-39.48%	-29.85%	-	-
Horiz. %	63.57%	46.35%	39.91%	41.09%	42.45%	70.15%	100.00%	-
EPS	14.65	9.53	6.00	5.79	11.02	19.36	27.05	-9.70%
YoY %	53.73%	58.83%	3.63%	-47.46%	-43.08%	-28.43%	-	-
Horiz. %	54.16%	35.23%	22.18%	21.40%	40.74%	71.57%	100.00%	-
DPS	0.00	0.00	0.00	2.84	1.50	3.34	4.99	-
YoY %	0.00%	0.00%	0.00%	89.33%	-55.09%	-33.07%	-	-
Horiz. %	0.00%	0.00%	0.00%	56.91%	30.06%	66.93%	100.00%	-
NAPS	0.98	0.84	0.87	0.78	0.75	1.00	1.72	-8.94%
YoY %	16.67%	-3.45%	11.54%	4.00%	-25.00%	-41.86%	-	-
Horiz. %	56.98%	48.84%	50.58%	45.35%	43.60%	58.14%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 132,882
RPS	148.62	108.47	93.10	95.18	93.22	76.96	73.27	12.49%
YoY %	37.01%	16.51%	-2.19%	2.10%	21.13%	5.04%	-	-
Horiz. %	202.84%	148.04%	127.06%	129.90%	127.23%	105.04%	100.00%	-
EPS	14.66	9.54	5.99	5.74	10.35	9.09	8.48	9.54%
YoY %	53.67%	59.27%	4.36%	-44.54%	13.86%	7.19%	-	-
Horiz. %	172.88%	112.50%	70.64%	67.69%	122.05%	107.19%	100.00%	-
DPS	0.00	0.00	0.00	2.82	1.41	1.57	1.57	-
YoY %	0.00%	0.00%	0.00%	100.00%	-10.19%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	179.62%	89.81%	100.00%	100.00%	-
NAPS	0.9808	0.8415	0.8688	0.7735	0.705	0.4697	0.5395	10.46%
YoY %	16.55%	-3.14%	12.32%	9.72%	50.10%	-12.94%	-	-
Horiz. %	181.80%	155.98%	161.04%	143.37%	130.68%	87.06%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	0.99	1.25	0.80	0.89	3.00	2.50	3.52	-
P/RPS	0.67	1.15	0.86	0.93	3.03	1.53	1.51	-12.65%
YoY %	-41.74%	33.72%	-7.53%	-69.31%	98.04%	1.32%	-	-
Horiz. %	44.37%	76.16%	56.95%	61.59%	200.66%	101.32%	100.00%	-
P/EPS	6.76	13.12	13.34	15.38	27.23	12.91	13.01	-10.32%
YoY %	-48.48%	-1.65%	-13.26%	-43.52%	110.92%	-0.77%	-	-
Horiz. %	51.96%	100.85%	102.54%	118.22%	209.30%	99.23%	100.00%	-
EY	14.80	7.62	7.50	6.50	3.67	7.75	7.68	11.54%
YoY %	94.23%	1.60%	15.38%	77.11%	-52.65%	0.91%	-	-
Horiz. %	192.71%	99.22%	97.66%	84.64%	47.79%	100.91%	100.00%	-
DY	0.00	0.00	0.00	3.20	0.50	1.33	1.42	-
YoY %	0.00%	0.00%	0.00%	540.00%	-62.41%	-6.34%	-	-
Horiz. %	0.00%	0.00%	0.00%	225.35%	35.21%	93.66%	100.00%	-
P/NAPS	1.01	1.49	0.92	1.14	4.00	2.50	2.05	-11.11%
YoY %	-32.21%	61.96%	-19.30%	-71.50%	60.00%	21.95%	-	-
Horiz. %	49.27%	72.68%	44.88%	55.61%	195.12%	121.95%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	25/08/08	21/08/07	15/08/06	23/08/05	25/08/04	19/08/03	27/08/02	-
Price	0.91	1.00	1.11	0.79	1.42	2.90	3.18	-
P/RPS	0.61	0.92	1.19	0.82	1.43	1.77	1.36	-12.49%
YoY %	-33.70%	-22.69%	45.12%	-42.66%	-19.21%	30.15%	-	-
Horiz. %	44.85%	67.65%	87.50%	60.29%	105.15%	130.15%	100.00%	-
P/EPS	6.21	10.50	18.51	13.65	12.89	14.98	11.76	-10.08%
YoY %	-40.86%	-43.27%	35.60%	5.90%	-13.95%	27.38%	-	-
Horiz. %	52.81%	89.29%	157.40%	116.07%	109.61%	127.38%	100.00%	-
EY	16.10	9.53	5.40	7.32	7.76	6.68	8.51	11.20%
YoY %	68.94%	76.48%	-26.23%	-5.67%	16.17%	-21.50%	-	-
Horiz. %	189.19%	111.99%	63.45%	86.02%	91.19%	78.50%	100.00%	-
DY	0.00	0.00	0.00	3.60	1.06	1.15	1.57	-
YoY %	0.00%	0.00%	0.00%	239.62%	-7.83%	-26.75%	-	-
Horiz. %	0.00%	0.00%	0.00%	229.30%	67.52%	73.25%	100.00%	-
P/NAPS	0.93	1.19	1.28	1.01	1.89	2.90	1.85	-10.82%
YoY %	-21.85%	-7.03%	26.73%	-46.56%	-34.83%	56.76%	-	-
Horiz. %	50.27%	64.32%	69.19%	54.59%	102.16%	156.76%	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