[DEGEM] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 2.46%
YoY- 13.96%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 148,484 111,768 133,197 119,921 104,181 90,550 0 -
PBT 19,408 7,402 14,269 19,534 17,485 14,735 0 -
Tax -5,361 -2,222 -4,883 -6,083 -5,682 -4,091 0 -
NP 14,047 5,180 9,386 13,451 11,803 10,644 0 -
-
NP to SH 13,916 5,178 9,426 13,451 11,803 10,644 0 -
-
Tax Rate 27.62% 30.02% 34.22% 31.14% 32.50% 27.76% - -
Total Cost 134,437 106,588 123,811 106,470 92,378 79,906 0 -
-
Net Worth 109,787 112,757 103,641 63,044 80,024 70,114 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 3,780 1,889 2,099 2,098 - -
Div Payout % - - 40.10% 14.05% 17.78% 19.72% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 109,787 112,757 103,641 63,044 80,024 70,114 0 -
NOSH 133,886 134,235 136,369 63,044 63,011 41,984 0 -
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.46% 4.63% 7.05% 11.22% 11.33% 11.75% 0.00% -
ROE 12.68% 4.59% 9.09% 21.34% 14.75% 15.18% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 110.90 83.26 97.67 190.22 165.34 215.67 0.00 -
EPS 10.39 3.86 6.91 21.34 18.73 25.35 0.00 -
DPS 0.00 0.00 2.77 3.00 3.33 5.00 0.00 -
NAPS 0.82 0.84 0.76 1.00 1.27 1.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 63,044
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 110.81 83.41 99.40 89.49 77.75 67.57 0.00 -
EPS 10.39 3.86 7.03 10.04 8.81 7.94 0.00 -
DPS 0.00 0.00 2.82 1.41 1.57 1.57 0.00 -
NAPS 0.8193 0.8415 0.7734 0.4705 0.5972 0.5232 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 0.80 0.73 1.10 3.40 1.63 2.98 0.00 -
P/RPS 0.72 0.88 1.13 1.79 0.99 1.38 0.00 -
P/EPS 7.70 18.92 15.91 15.94 8.70 11.75 0.00 -
EY 12.99 5.28 6.28 6.28 11.49 8.51 0.00 -
DY 0.00 0.00 2.52 0.88 2.04 1.68 0.00 -
P/NAPS 0.98 0.87 1.45 3.40 1.28 1.78 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 29/05/06 25/05/05 21/05/04 20/05/03 24/05/02 - -
Price 1.18 0.79 0.93 3.00 1.88 3.08 0.00 -
P/RPS 1.06 0.95 0.95 1.58 1.14 1.43 0.00 -
P/EPS 11.35 20.48 13.45 14.06 10.04 12.15 0.00 -
EY 8.81 4.88 7.43 7.11 9.96 8.23 0.00 -
DY 0.00 0.00 2.98 1.00 1.77 1.62 0.00 -
P/NAPS 1.44 0.94 1.22 3.00 1.48 1.84 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