[DEGEM] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 18.23%
YoY- 48.35%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 225,412 234,809 246,206 216,600 172,447 190,851 213,736 0.89%
PBT 27,191 24,771 33,383 28,017 19,453 17,351 25,464 1.09%
Tax -7,279 -6,675 -8,614 -7,793 -6,788 -5,778 -5,566 4.57%
NP 19,912 18,096 24,769 20,224 12,665 11,573 19,898 0.01%
-
NP to SH 18,825 16,744 23,845 18,901 12,741 11,485 19,457 -0.54%
-
Tax Rate 26.77% 26.95% 25.80% 27.82% 34.89% 33.30% 21.86% -
Total Cost 205,500 216,713 221,437 196,376 159,782 179,278 193,838 0.97%
-
Net Worth 223,282 204,252 195,437 171,505 153,067 143,536 134,138 8.85%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 1,977 - - - - - - -
Div Payout % 10.51% - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 223,282 204,252 195,437 171,505 153,067 143,536 134,138 8.85%
NOSH 129,815 131,776 132,052 131,927 131,954 134,146 134,138 -0.54%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 8.83% 7.71% 10.06% 9.34% 7.34% 6.06% 9.31% -
ROE 8.43% 8.20% 12.20% 11.02% 8.32% 8.00% 14.51% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 173.64 178.19 186.45 164.18 130.69 142.27 159.34 1.44%
EPS 14.50 12.71 18.06 14.33 9.66 8.56 14.51 -0.01%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.55 1.48 1.30 1.16 1.07 1.00 9.45%
Adjusted Per Share Value based on latest NOSH - 131,927
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 168.22 175.23 183.74 161.64 128.69 142.43 159.50 0.89%
EPS 14.05 12.50 17.79 14.11 9.51 8.57 14.52 -0.54%
DPS 1.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6663 1.5243 1.4585 1.2799 1.1423 1.0712 1.001 8.86%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.06 1.05 0.91 0.91 1.05 0.90 0.88 -
P/RPS 0.61 0.59 0.49 0.55 0.80 0.63 0.55 1.73%
P/EPS 7.31 8.26 5.04 6.35 10.87 10.51 6.07 3.14%
EY 13.68 12.10 19.84 15.74 9.20 9.51 16.48 -3.05%
DY 1.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.68 0.61 0.70 0.91 0.84 0.88 -5.66%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 07/11/14 07/11/13 19/11/12 22/11/11 15/11/10 18/11/09 17/11/08 -
Price 0.96 0.86 0.84 1.05 1.11 0.78 0.80 -
P/RPS 0.55 0.48 0.45 0.64 0.85 0.55 0.50 1.60%
P/EPS 6.62 6.77 4.65 7.33 11.50 9.11 5.52 3.07%
EY 15.11 14.77 21.50 13.64 8.70 10.98 18.13 -2.98%
DY 1.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.57 0.81 0.96 0.73 0.80 -5.76%

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