[DEGEM] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 14.37%
YoY- 50.98%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 172,447 190,851 213,736 150,837 128,134 123,177 128,843 4.97%
PBT 19,453 17,351 25,464 19,378 13,413 9,932 19,460 -0.00%
Tax -6,788 -5,778 -5,566 -4,488 -3,717 -4,157 -5,673 3.03%
NP 12,665 11,573 19,898 14,890 9,696 5,775 13,787 -1.40%
-
NP to SH 12,741 11,485 19,457 14,627 9,688 5,801 13,787 -1.30%
-
Tax Rate 34.89% 33.30% 21.86% 23.16% 27.71% 41.85% 29.15% -
Total Cost 159,782 179,278 193,838 135,947 118,438 117,402 115,056 5.62%
-
Net Worth 153,067 143,536 134,138 115,102 102,006 102,531 95,872 8.10%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - 3,780 1,889 -
Div Payout % - - - - - 65.16% 13.71% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 153,067 143,536 134,138 115,102 102,006 102,531 95,872 8.10%
NOSH 131,954 134,146 134,138 133,840 134,219 133,157 126,148 0.75%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.34% 6.06% 9.31% 9.87% 7.57% 4.69% 10.70% -
ROE 8.32% 8.00% 14.51% 12.71% 9.50% 5.66% 14.38% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 130.69 142.27 159.34 112.70 95.47 92.50 102.14 4.19%
EPS 9.66 8.56 14.51 10.93 7.22 4.36 10.93 -2.03%
DPS 0.00 0.00 0.00 0.00 0.00 2.84 1.50 -
NAPS 1.16 1.07 1.00 0.86 0.76 0.77 0.76 7.29%
Adjusted Per Share Value based on latest NOSH - 133,840
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 128.69 142.43 159.50 112.56 95.62 91.92 96.15 4.97%
EPS 9.51 8.57 14.52 10.92 7.23 4.33 10.29 -1.30%
DPS 0.00 0.00 0.00 0.00 0.00 2.82 1.41 -
NAPS 1.1423 1.0712 1.001 0.859 0.7612 0.7652 0.7155 8.10%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.05 0.90 0.88 1.05 0.72 0.70 1.40 -
P/RPS 0.80 0.63 0.55 0.93 0.75 0.76 1.37 -8.57%
P/EPS 10.87 10.51 6.07 9.61 9.98 16.07 12.81 -2.69%
EY 9.20 9.51 16.48 10.41 10.03 6.22 7.81 2.76%
DY 0.00 0.00 0.00 0.00 0.00 4.06 1.07 -
P/NAPS 0.91 0.84 0.88 1.22 0.95 0.91 1.84 -11.06%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 15/11/10 18/11/09 17/11/08 20/11/07 30/11/06 28/11/05 25/11/04 -
Price 1.11 0.78 0.80 1.20 0.69 0.75 1.38 -
P/RPS 0.85 0.55 0.50 1.06 0.72 0.81 1.35 -7.41%
P/EPS 11.50 9.11 5.52 10.98 9.56 17.22 12.63 -1.54%
EY 8.70 10.98 18.13 9.11 10.46 5.81 7.92 1.57%
DY 0.00 0.00 0.00 0.00 0.00 3.78 1.09 -
P/NAPS 0.96 0.73 0.80 1.40 0.91 0.97 1.82 -10.10%

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