[DEGEM] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -7.85%
YoY- -40.97%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 246,206 216,600 172,447 190,851 213,736 150,837 128,134 11.48%
PBT 33,383 28,017 19,453 17,351 25,464 19,378 13,413 16.39%
Tax -8,614 -7,793 -6,788 -5,778 -5,566 -4,488 -3,717 15.02%
NP 24,769 20,224 12,665 11,573 19,898 14,890 9,696 16.90%
-
NP to SH 23,845 18,901 12,741 11,485 19,457 14,627 9,688 16.18%
-
Tax Rate 25.80% 27.82% 34.89% 33.30% 21.86% 23.16% 27.71% -
Total Cost 221,437 196,376 159,782 179,278 193,838 135,947 118,438 10.98%
-
Net Worth 195,437 171,505 153,067 143,536 134,138 115,102 102,006 11.43%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 195,437 171,505 153,067 143,536 134,138 115,102 102,006 11.43%
NOSH 132,052 131,927 131,954 134,146 134,138 133,840 134,219 -0.27%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.06% 9.34% 7.34% 6.06% 9.31% 9.87% 7.57% -
ROE 12.20% 11.02% 8.32% 8.00% 14.51% 12.71% 9.50% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 186.45 164.18 130.69 142.27 159.34 112.70 95.47 11.79%
EPS 18.06 14.33 9.66 8.56 14.51 10.93 7.22 16.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.30 1.16 1.07 1.00 0.86 0.76 11.73%
Adjusted Per Share Value based on latest NOSH - 134,146
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 183.74 161.64 128.69 142.43 159.50 112.56 95.62 11.48%
EPS 17.79 14.11 9.51 8.57 14.52 10.92 7.23 16.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4585 1.2799 1.1423 1.0712 1.001 0.859 0.7612 11.43%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.91 0.91 1.05 0.90 0.88 1.05 0.72 -
P/RPS 0.49 0.55 0.80 0.63 0.55 0.93 0.75 -6.84%
P/EPS 5.04 6.35 10.87 10.51 6.07 9.61 9.98 -10.75%
EY 19.84 15.74 9.20 9.51 16.48 10.41 10.03 12.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.70 0.91 0.84 0.88 1.22 0.95 -7.11%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 22/11/11 15/11/10 18/11/09 17/11/08 20/11/07 30/11/06 -
Price 0.84 1.05 1.11 0.78 0.80 1.20 0.69 -
P/RPS 0.45 0.64 0.85 0.55 0.50 1.06 0.72 -7.52%
P/EPS 4.65 7.33 11.50 9.11 5.52 10.98 9.56 -11.30%
EY 21.50 13.64 8.70 10.98 18.13 9.11 10.46 12.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.81 0.96 0.73 0.80 1.40 0.91 -7.49%

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