[DEGEM] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 0.59%
YoY- 11.94%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 144,244 108,184 135,338 114,007 102,277 70,292 15.45%
PBT 17,329 6,953 16,213 19,372 16,909 11,035 9.44%
Tax -4,664 -2,106 -5,651 -6,244 -5,181 -3,120 8.36%
NP 12,665 4,847 10,562 13,128 11,728 7,915 9.85%
-
NP to SH 12,650 4,887 10,562 13,128 11,728 7,915 9.82%
-
Tax Rate 26.91% 30.29% 34.85% 32.23% 30.64% 28.27% -
Total Cost 131,579 103,337 124,776 100,879 90,549 62,377 16.09%
-
Net Worth 104,425 115,277 103,319 62,986 41,982 67,155 9.22%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - 3,780 1,889 2,099 2,098 -
Div Payout % - - 35.79% 14.39% 17.90% 26.51% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 104,425 115,277 103,319 62,986 41,982 67,155 9.22%
NOSH 133,878 138,888 126,000 62,986 41,982 41,972 26.09%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 8.78% 4.48% 7.80% 11.52% 11.47% 11.26% -
ROE 12.11% 4.24% 10.22% 20.84% 27.94% 11.79% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 107.74 77.89 107.41 181.00 243.62 167.47 -8.43%
EPS 9.45 3.52 8.38 20.84 27.94 18.86 -12.90%
DPS 0.00 0.00 3.00 3.00 5.00 5.00 -
NAPS 0.78 0.83 0.82 1.00 1.00 1.60 -13.37%
Adjusted Per Share Value based on latest NOSH - 62,986
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 107.64 80.73 101.00 85.08 76.33 52.46 15.45%
EPS 9.44 3.65 7.88 9.80 8.75 5.91 9.81%
DPS 0.00 0.00 2.82 1.41 1.57 1.57 -
NAPS 0.7793 0.8603 0.771 0.47 0.3133 0.5012 9.22%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.76 0.67 1.35 2.92 2.08 2.79 -
P/RPS 0.71 0.86 1.26 1.61 0.85 1.67 -15.71%
P/EPS 8.04 19.04 16.10 14.01 7.45 14.79 -11.47%
EY 12.43 5.25 6.21 7.14 13.43 6.76 12.94%
DY 0.00 0.00 2.22 1.03 2.40 1.79 -
P/NAPS 0.97 0.81 1.65 2.92 2.08 1.74 -11.02%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/07 28/02/06 28/02/05 26/02/04 25/02/03 - -
Price 0.80 0.73 1.36 3.18 2.09 0.00 -
P/RPS 0.74 0.94 1.27 1.76 0.86 0.00 -
P/EPS 8.47 20.75 16.22 15.26 7.48 0.00 -
EY 11.81 4.82 6.16 6.55 13.37 0.00 -
DY 0.00 0.00 2.21 0.94 2.39 0.00 -
P/NAPS 1.03 0.88 1.66 3.18 2.09 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