[DEGEM] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[DEGEM] DEGEM BHD

Announcement Date

17-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -7.5%

YoY- 9.82%

Quarter Report

DEGEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	248,436	235,053	203,753	172,398	200,199	199,152	145,352	9.33%
YoY %	5.69%	15.36%	18.19%	-13.89%	0.53%	37.01%	-	-
Horiz. %	170.92%	161.71%	140.18%	118.61%	137.73%	137.01%	100.00%	-
PBT	27,167	33,604	24,401	20,136	18,278	26,173	17,706	7.38%
YoY %	-19.16%	37.72%	21.18%	10.17%	-30.16%	47.82%	-	-
Horiz. %	153.43%	189.79%	137.81%	113.72%	103.23%	147.82%	100.00%	-
Tax	-6,406	-9,033	-7,546	-6,322	-5,683	-6,228	-4,705	5.27%
YoY %	29.08%	-19.71%	-19.36%	-11.24%	8.75%	-32.37%	-	-
Horiz. %	136.15%	191.99%	160.38%	134.37%	120.79%	132.37%	100.00%	-
NP	20,761	24,571	16,855	13,814	12,595	19,945	13,001	8.10%
YoY %	-15.51%	45.78%	22.01%	9.68%	-36.85%	53.41%	-	-
Horiz. %	159.69%	188.99%	129.64%	106.25%	96.88%	153.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,379	23,615	15,986	13,688	12,464	19,647	12,789	7.16%
YoY %	-17.94%	47.72%	16.79%	9.82%	-36.56%	53.62%	-	-
Horiz. %	151.53%	184.65%	125.00%	107.03%	97.46%	153.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.58%	26.88%	30.92%	31.40%	31.09%	23.80%	26.57%	-
YoY %	-12.28%	-13.07%	-1.53%	1.00%	30.63%	-10.43%	-	-
Horiz. %	88.75%	101.17%	116.37%	118.18%	117.01%	89.57%	100.00%	-
Total Cost	227,675	210,482	186,898	158,584	187,604	179,207	132,351	9.45%
YoY %	8.17%	12.62%	17.85%	-15.47%	4.69%	35.40%	-	-
Horiz. %	172.02%	159.03%	141.21%	119.82%	141.75%	135.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,313,036	19,006,875	167,673	152,573	141,890	131,423	112,764	137.46%
YoY %	6.87%	11,235.68%	9.90%	7.53%	7.96%	16.55%	-	-
Horiz. %	18,013.76%	16,855.45%	148.69%	135.30%	125.83%	116.55%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	20,313,036	19,006,875	167,673	152,573	141,890	131,423	112,764	137.46%
YoY %	6.87%	11,235.68%	9.90%	7.53%	7.96%	16.55%	-	-
Horiz. %	18,013.76%	16,855.45%	148.69%	135.30%	125.83%	116.55%	100.00%	-
NOSH	131,902	131,992	132,026	132,672	133,859	134,105	134,243	-0.29%
YoY %	-0.07%	-0.03%	-0.49%	-0.89%	-0.18%	-0.10%	-	-
Horiz. %	98.26%	98.32%	98.35%	98.83%	99.71%	99.90%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	8.36%	10.45%	8.27%	8.01%	6.29%	10.01%	8.94%	-
YoY %	-20.00%	26.36%	3.25%	27.34%	-37.16%	11.97%	-	-
Horiz. %	93.51%	116.89%	92.51%	89.60%	70.36%	111.97%	100.00%	-
ROE	0.10%	0.12%	9.53%	8.97%	8.78%	14.95%	11.34%	-
YoY %	-16.67%	-98.74%	6.24%	2.16%	-41.27%	31.83%	-	-
Horiz. %	0.88%	1.06%	84.04%	79.10%	77.43%	131.83%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	188.35	178.08	154.33	129.94	149.56	148.50	108.27	9.65%
YoY %	5.77%	15.39%	18.77%	-13.12%	0.71%	37.16%	-	-
Horiz. %	173.96%	164.48%	142.54%	120.01%	138.14%	137.16%	100.00%	-
EPS	14.69	17.89	12.11	10.32	9.31	14.65	9.53	7.47%
YoY %	-17.89%	47.73%	17.34%	10.85%	-36.45%	53.73%	-	-
Horiz. %	154.14%	187.72%	127.07%	108.29%	97.69%	153.73%	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	154.00	144.00	1.27	1.15	1.06	0.98	0.84	138.15%
YoY %	6.94%	11,238.58%	10.43%	8.49%	8.16%	16.67%	-	-
Horiz. %	18,333.33%	17,142.86%	151.19%	136.90%	126.19%	116.67%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 132,672
RPS	185.40	175.41	152.05	128.66	149.40	148.62	108.47	9.33%
YoY %	5.70%	15.36%	18.18%	-13.88%	0.52%	37.01%	-	-
Horiz. %	170.92%	161.71%	140.18%	118.61%	137.73%	137.01%	100.00%	-
EPS	14.46	17.62	11.93	10.21	9.30	14.66	9.54	7.17%
YoY %	-17.93%	47.69%	16.85%	9.78%	-36.56%	53.67%	-	-
Horiz. %	151.57%	184.70%	125.05%	107.02%	97.48%	153.67%	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	151.5898	141.8424	1.2513	1.1386	1.0589	0.9808	0.8415	137.46%
YoY %	6.87%	11,235.60%	9.90%	7.53%	7.96%	16.55%	-	-
Horiz. %	18,014.24%	16,855.90%	148.70%	135.31%	125.83%	116.55%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.97	0.95	1.01	0.95	0.85	0.99	1.25	-
P/RPS	0.52	0.53	0.65	0.73	0.57	0.67	1.15	-12.37%
YoY %	-1.89%	-18.46%	-10.96%	28.07%	-14.93%	-41.74%	-	-
Horiz. %	45.22%	46.09%	56.52%	63.48%	49.57%	58.26%	100.00%	-
P/EPS	6.60	5.31	8.34	9.21	9.13	6.76	13.12	-10.81%
YoY %	24.29%	-36.33%	-9.45%	0.88%	35.06%	-48.48%	-	-
Horiz. %	50.30%	40.47%	63.57%	70.20%	69.59%	51.52%	100.00%	-
EY	15.15	18.83	11.99	10.86	10.95	14.80	7.62	12.12%
YoY %	-19.54%	57.05%	10.41%	-0.82%	-26.01%	94.23%	-	-
Horiz. %	198.82%	247.11%	157.35%	142.52%	143.70%	194.23%	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	0.01	0.01	0.80	0.83	0.80	1.01	1.49	-56.53%
YoY %	0.00%	-98.75%	-3.61%	3.75%	-20.79%	-32.21%	-	-
Horiz. %	0.67%	0.67%	53.69%	55.70%	53.69%	67.79%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	22/08/13	28/08/12	16/08/11	17/08/10	17/08/09	25/08/08	21/08/07	-
Price	0.93	0.87	0.98	1.00	0.75	0.91	1.00	-
P/RPS	0.49	0.49	0.64	0.77	0.50	0.61	0.92	-9.95%
YoY %	0.00%	-23.44%	-16.88%	54.00%	-18.03%	-33.70%	-	-
Horiz. %	53.26%	53.26%	69.57%	83.70%	54.35%	66.30%	100.00%	-
P/EPS	6.33	4.86	8.09	9.69	8.05	6.21	10.50	-8.08%
YoY %	30.25%	-39.93%	-16.51%	20.37%	29.63%	-40.86%	-	-
Horiz. %	60.29%	46.29%	77.05%	92.29%	76.67%	59.14%	100.00%	-
EY	15.80	20.56	12.36	10.32	12.42	16.10	9.53	8.78%
YoY %	-23.15%	66.34%	19.77%	-16.91%	-22.86%	68.94%	-	-
Horiz. %	165.79%	215.74%	129.70%	108.29%	130.33%	168.94%	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	0.01	0.01	0.77	0.87	0.71	0.93	1.19	-54.87%
YoY %	0.00%	-98.70%	-11.49%	22.54%	-23.66%	-21.85%	-	-
Horiz. %	0.84%	0.84%	64.71%	73.11%	59.66%	78.15%	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