[DEGEM] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -0.63%
YoY- 5.64%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 150,837 128,134 123,177 128,843 109,930 99,696 42,242 23.61%
PBT 19,378 13,413 9,932 19,460 18,836 15,721 6,788 19.09%
Tax -4,488 -3,717 -4,157 -5,673 -5,785 -4,659 -2,172 12.85%
NP 14,890 9,696 5,775 13,787 13,051 11,062 4,616 21.54%
-
NP to SH 14,627 9,688 5,801 13,787 13,051 11,062 4,616 21.18%
-
Tax Rate 23.16% 27.71% 41.85% 29.15% 30.71% 29.64% 32.00% -
Total Cost 135,947 118,438 117,402 115,056 96,879 88,634 37,626 23.86%
-
Net Worth 115,102 102,006 102,531 95,872 62,954 73,522 55,718 12.84%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - 3,780 1,889 2,099 2,098 - -
Div Payout % - - 65.16% 13.71% 16.08% 18.97% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 115,102 102,006 102,531 95,872 62,954 73,522 55,718 12.84%
NOSH 133,840 134,219 133,157 126,148 62,954 42,012 35,489 24.74%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.87% 7.57% 4.69% 10.70% 11.87% 11.10% 10.93% -
ROE 12.71% 9.50% 5.66% 14.38% 20.73% 15.05% 8.28% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 112.70 95.47 92.50 102.14 174.62 237.30 119.03 -0.90%
EPS 10.93 7.22 4.36 10.93 20.73 26.33 13.01 -2.86%
DPS 0.00 0.00 2.84 1.50 3.33 5.00 0.00 -
NAPS 0.86 0.76 0.77 0.76 1.00 1.75 1.57 -9.54%
Adjusted Per Share Value based on latest NOSH - 126,148
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 112.56 95.62 91.92 96.15 82.04 74.40 31.52 23.62%
EPS 10.92 7.23 4.33 10.29 9.74 8.26 3.44 21.21%
DPS 0.00 0.00 2.82 1.41 1.57 1.57 0.00 -
NAPS 0.859 0.7612 0.7652 0.7155 0.4698 0.5487 0.4158 12.84%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 1.05 0.72 0.70 1.40 2.96 2.80 0.00 -
P/RPS 0.93 0.75 0.76 1.37 1.70 1.18 0.00 -
P/EPS 9.61 9.98 16.07 12.81 14.28 10.63 0.00 -
EY 10.41 10.03 6.22 7.81 7.00 9.40 0.00 -
DY 0.00 0.00 4.06 1.07 1.13 1.79 0.00 -
P/NAPS 1.22 0.95 0.91 1.84 2.96 1.60 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 30/11/06 28/11/05 25/11/04 05/11/03 15/01/03 - -
Price 1.20 0.69 0.75 1.38 2.95 2.30 0.00 -
P/RPS 1.06 0.72 0.81 1.35 1.69 0.97 0.00 -
P/EPS 10.98 9.56 17.22 12.63 14.23 8.74 0.00 -
EY 9.11 10.46 5.81 7.92 7.03 11.45 0.00 -
DY 0.00 0.00 3.78 1.09 1.13 2.17 0.00 -
P/NAPS 1.40 0.91 0.97 1.82 2.95 1.31 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