[DEGEM] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 11.02%
YoY- -6.53%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 234,384 250,797 219,703 185,253 189,385 212,924 157,735 6.81%
PBT 22,435 29,780 34,391 21,038 22,155 20,283 22,364 0.05%
Tax -5,935 -6,968 -9,578 -6,586 -7,055 -6,083 -4,499 4.72%
NP 16,500 22,812 24,813 14,452 15,100 14,200 17,865 -1.31%
-
NP to SH 15,408 21,680 23,395 14,145 15,134 14,016 17,458 -2.05%
-
Tax Rate 26.45% 23.40% 27.85% 31.31% 31.84% 29.99% 20.12% -
Total Cost 217,884 227,985 194,890 170,801 174,285 198,724 139,870 7.65%
-
Net Worth 131,839 195,854 182,301 157,156 148,405 134,210 121,961 1.30%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 1,977 - - - - - - -
Div Payout % 12.83% - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 131,839 195,854 182,301 157,156 148,405 134,210 121,961 1.30%
NOSH 131,839 131,445 132,102 132,064 133,698 134,210 134,023 -0.27%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 7.04% 9.10% 11.29% 7.80% 7.97% 6.67% 11.33% -
ROE 11.69% 11.07% 12.83% 9.00% 10.20% 10.44% 14.31% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 177.78 190.80 166.31 140.27 141.65 158.65 117.69 7.10%
EPS 11.69 16.49 17.71 10.71 11.32 10.44 13.03 -1.79%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.49 1.38 1.19 1.11 1.00 0.91 1.58%
Adjusted Per Share Value based on latest NOSH - 132,064
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 174.91 187.16 163.96 138.25 141.33 158.90 117.71 6.81%
EPS 11.50 16.18 17.46 10.56 11.29 10.46 13.03 -2.05%
DPS 1.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9839 1.4616 1.3605 1.1728 1.1075 1.0016 0.9102 1.30%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.85 0.80 1.06 1.12 0.99 0.77 1.20 -
P/RPS 0.48 0.42 0.64 0.80 0.70 0.49 1.02 -11.79%
P/EPS 7.27 4.85 5.99 10.46 8.75 7.37 9.21 -3.86%
EY 13.75 20.62 16.71 9.56 11.43 13.56 10.86 4.00%
DY 1.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.54 0.77 0.94 0.89 0.77 1.32 -7.06%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 21/02/13 23/02/12 23/02/11 24/02/10 23/02/09 29/02/08 -
Price 0.80 0.80 0.89 1.08 1.13 0.82 1.10 -
P/RPS 0.45 0.42 0.54 0.77 0.80 0.52 0.93 -11.38%
P/EPS 6.85 4.85 5.03 10.08 9.98 7.85 8.44 -3.41%
EY 14.61 20.62 19.90 9.92 10.02 12.74 11.84 3.56%
DY 1.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.54 0.64 0.91 1.02 0.82 1.21 -6.65%

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