[DEGEM] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 20.72%
YoY- 67.01%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 190,851 213,736 150,837 128,134 123,177 128,843 109,930 9.62%
PBT 17,351 25,464 19,378 13,413 9,932 19,460 18,836 -1.35%
Tax -5,778 -5,566 -4,488 -3,717 -4,157 -5,673 -5,785 -0.02%
NP 11,573 19,898 14,890 9,696 5,775 13,787 13,051 -1.98%
-
NP to SH 11,485 19,457 14,627 9,688 5,801 13,787 13,051 -2.10%
-
Tax Rate 33.30% 21.86% 23.16% 27.71% 41.85% 29.15% 30.71% -
Total Cost 179,278 193,838 135,947 118,438 117,402 115,056 96,879 10.79%
-
Net Worth 143,536 134,138 115,102 102,006 102,531 95,872 62,954 14.71%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - 3,780 1,889 2,099 -
Div Payout % - - - - 65.16% 13.71% 16.08% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 143,536 134,138 115,102 102,006 102,531 95,872 62,954 14.71%
NOSH 134,146 134,138 133,840 134,219 133,157 126,148 62,954 13.42%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.06% 9.31% 9.87% 7.57% 4.69% 10.70% 11.87% -
ROE 8.00% 14.51% 12.71% 9.50% 5.66% 14.38% 20.73% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 142.27 159.34 112.70 95.47 92.50 102.14 174.62 -3.35%
EPS 8.56 14.51 10.93 7.22 4.36 10.93 20.73 -13.69%
DPS 0.00 0.00 0.00 0.00 2.84 1.50 3.33 -
NAPS 1.07 1.00 0.86 0.76 0.77 0.76 1.00 1.13%
Adjusted Per Share Value based on latest NOSH - 134,219
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 142.43 159.50 112.56 95.62 91.92 96.15 82.04 9.62%
EPS 8.57 14.52 10.92 7.23 4.33 10.29 9.74 -2.10%
DPS 0.00 0.00 0.00 0.00 2.82 1.41 1.57 -
NAPS 1.0712 1.001 0.859 0.7612 0.7652 0.7155 0.4698 14.71%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.90 0.88 1.05 0.72 0.70 1.40 2.96 -
P/RPS 0.63 0.55 0.93 0.75 0.76 1.37 1.70 -15.23%
P/EPS 10.51 6.07 9.61 9.98 16.07 12.81 14.28 -4.97%
EY 9.51 16.48 10.41 10.03 6.22 7.81 7.00 5.23%
DY 0.00 0.00 0.00 0.00 4.06 1.07 1.13 -
P/NAPS 0.84 0.88 1.22 0.95 0.91 1.84 2.96 -18.91%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 17/11/08 20/11/07 30/11/06 28/11/05 25/11/04 05/11/03 -
Price 0.78 0.80 1.20 0.69 0.75 1.38 2.95 -
P/RPS 0.55 0.50 1.06 0.72 0.81 1.35 1.69 -17.04%
P/EPS 9.11 5.52 10.98 9.56 17.22 12.63 14.23 -7.15%
EY 10.98 18.13 9.11 10.46 5.81 7.92 7.03 7.70%
DY 0.00 0.00 0.00 0.00 3.78 1.09 1.13 -
P/NAPS 0.73 0.80 1.40 0.91 0.97 1.82 2.95 -20.74%

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