[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
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 248,436 235,053 203,753 172,398 200,199 199,152 145,352 9.33%
PBT 27,167 33,604 24,401 20,136 18,278 26,173 17,706 7.38%
Tax -6,406 -9,033 -7,546 -6,322 -5,683 -6,228 -4,705 5.27%
NP 20,761 24,571 16,855 13,814 12,595 19,945 13,001 8.10%
-
NP to SH 19,379 23,615 15,986 13,688 12,464 19,647 12,789 7.16%
-
Tax Rate 23.58% 26.88% 30.92% 31.40% 31.09% 23.80% 26.57% -
Total Cost 227,675 210,482 186,898 158,584 187,604 179,207 132,351 9.45%
-
Net Worth 20,313,036 19,006,875 167,673 152,573 141,890 131,423 112,764 137.46%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 20,313,036 19,006,875 167,673 152,573 141,890 131,423 112,764 137.46%
NOSH 131,902 131,992 132,026 132,672 133,859 134,105 134,243 -0.29%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.36% 10.45% 8.27% 8.01% 6.29% 10.01% 8.94% -
ROE 0.10% 0.12% 9.53% 8.97% 8.78% 14.95% 11.34% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 188.35 178.08 154.33 129.94 149.56 148.50 108.27 9.65%
EPS 14.69 17.89 12.11 10.32 9.31 14.65 9.53 7.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 154.00 144.00 1.27 1.15 1.06 0.98 0.84 138.15%
Adjusted Per Share Value based on latest NOSH - 132,672
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 185.40 175.41 152.05 128.66 149.40 148.62 108.47 9.33%
EPS 14.46 17.62 11.93 10.21 9.30 14.66 9.54 7.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 151.5898 141.8424 1.2513 1.1386 1.0589 0.9808 0.8415 137.46%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
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%
P/EPS 6.60 5.31 8.34 9.21 9.13 6.76 13.12 -10.81%
EY 15.15 18.83 11.99 10.86 10.95 14.80 7.62 12.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.80 0.83 0.80 1.01 1.49 -56.53%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
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%
P/EPS 6.33 4.86 8.09 9.69 8.05 6.21 10.50 -8.08%
EY 15.80 20.56 12.36 10.32 12.42 16.10 9.53 8.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.77 0.87 0.71 0.93 1.19 -54.87%

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