[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
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 199,152 145,352 124,760 127,547 124,917 103,131 98,177 12.49%
PBT 26,173 17,706 10,588 11,971 19,946 17,985 16,211 8.30%
Tax -6,228 -4,705 -2,559 -4,315 -6,071 -5,798 -4,844 4.27%
NP 19,945 13,001 8,029 7,656 13,875 12,187 11,367 9.81%
-
NP to SH 19,647 12,789 8,025 7,689 13,875 12,187 11,367 9.53%
-
Tax Rate 23.80% 26.57% 24.17% 36.05% 30.44% 32.24% 29.88% -
Total Cost 179,207 132,351 116,731 119,891 111,042 90,944 86,810 12.82%
-
Net Worth 131,423 112,764 116,413 103,648 94,470 62,934 72,288 10.46%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - 3,780 1,889 2,099 2,098 -
Div Payout % - - - 49.16% 13.62% 17.22% 18.46% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 131,423 112,764 116,413 103,648 94,470 62,934 72,288 10.46%
NOSH 134,105 134,243 133,808 132,882 125,960 62,934 42,027 21.31%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 10.01% 8.94% 6.44% 6.00% 11.11% 11.82% 11.58% -
ROE 14.95% 11.34% 6.89% 7.42% 14.69% 19.36% 15.72% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 148.50 108.27 93.24 95.98 99.17 163.87 233.60 -7.26%
EPS 14.65 9.53 6.00 5.79 11.02 19.36 27.05 -9.70%
DPS 0.00 0.00 0.00 2.84 1.50 3.34 4.99 -
NAPS 0.98 0.84 0.87 0.78 0.75 1.00 1.72 -8.94%
Adjusted Per Share Value based on latest NOSH - 132,882
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 148.62 108.47 93.10 95.18 93.22 76.96 73.27 12.49%
EPS 14.66 9.54 5.99 5.74 10.35 9.09 8.48 9.54%
DPS 0.00 0.00 0.00 2.82 1.41 1.57 1.57 -
NAPS 0.9808 0.8415 0.8688 0.7735 0.705 0.4697 0.5395 10.46%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
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%
P/EPS 6.76 13.12 13.34 15.38 27.23 12.91 13.01 -10.32%
EY 14.80 7.62 7.50 6.50 3.67 7.75 7.68 11.54%
DY 0.00 0.00 0.00 3.20 0.50 1.33 1.42 -
P/NAPS 1.01 1.49 0.92 1.14 4.00 2.50 2.05 -11.11%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
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%
P/EPS 6.21 10.50 18.51 13.65 12.89 14.98 11.76 -10.08%
EY 16.10 9.53 5.40 7.32 7.76 6.68 8.51 11.20%
DY 0.00 0.00 0.00 3.60 1.06 1.15 1.57 -
P/NAPS 0.93 1.19 1.28 1.01 1.89 2.90 1.85 -10.82%

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