[DEGEM] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 31.77%
YoY- 7.98%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 250,797 219,703 185,253 189,385 212,924 157,735 144,244 9.64%
PBT 29,780 34,391 21,038 22,155 20,283 22,364 17,329 9.43%
Tax -6,968 -9,578 -6,586 -7,055 -6,083 -4,499 -4,664 6.91%
NP 22,812 24,813 14,452 15,100 14,200 17,865 12,665 10.29%
-
NP to SH 21,680 23,395 14,145 15,134 14,016 17,458 12,650 9.38%
-
Tax Rate 23.40% 27.85% 31.31% 31.84% 29.99% 20.12% 26.91% -
Total Cost 227,985 194,890 170,801 174,285 198,724 139,870 131,579 9.58%
-
Net Worth 195,854 182,301 157,156 148,405 134,210 121,961 104,425 11.04%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 195,854 182,301 157,156 148,405 134,210 121,961 104,425 11.04%
NOSH 131,445 132,102 132,064 133,698 134,210 134,023 133,878 -0.30%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.10% 11.29% 7.80% 7.97% 6.67% 11.33% 8.78% -
ROE 11.07% 12.83% 9.00% 10.20% 10.44% 14.31% 12.11% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 190.80 166.31 140.27 141.65 158.65 117.69 107.74 9.98%
EPS 16.49 17.71 10.71 11.32 10.44 13.03 9.45 9.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.38 1.19 1.11 1.00 0.91 0.78 11.37%
Adjusted Per Share Value based on latest NOSH - 133,698
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 187.16 163.96 138.25 141.33 158.90 117.71 107.64 9.64%
EPS 16.18 17.46 10.56 11.29 10.46 13.03 9.44 9.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4616 1.3605 1.1728 1.1075 1.0016 0.9102 0.7793 11.03%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.80 1.06 1.12 0.99 0.77 1.20 0.76 -
P/RPS 0.42 0.64 0.80 0.70 0.49 1.02 0.71 -8.37%
P/EPS 4.85 5.99 10.46 8.75 7.37 9.21 8.04 -8.07%
EY 20.62 16.71 9.56 11.43 13.56 10.86 12.43 8.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.77 0.94 0.89 0.77 1.32 0.97 -9.29%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 23/02/11 24/02/10 23/02/09 29/02/08 28/02/07 -
Price 0.80 0.89 1.08 1.13 0.82 1.10 0.80 -
P/RPS 0.42 0.54 0.77 0.80 0.52 0.93 0.74 -9.00%
P/EPS 4.85 5.03 10.08 9.98 7.85 8.44 8.47 -8.86%
EY 20.62 19.90 9.92 10.02 12.74 11.84 11.81 9.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.64 0.91 1.02 0.82 1.21 1.03 -10.19%

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