[DEGEM] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 5.95%
YoY- -45.07%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 200,109 183,142 148,484 111,768 133,197 119,921 104,181 11.48%
PBT 17,934 24,752 19,408 7,402 14,269 19,534 17,485 0.42%
Tax -5,398 -5,414 -5,361 -2,222 -4,883 -6,083 -5,682 -0.85%
NP 12,536 19,338 14,047 5,180 9,386 13,451 11,803 1.00%
-
NP to SH 12,297 19,020 13,916 5,178 9,426 13,451 11,803 0.68%
-
Tax Rate 30.10% 21.87% 27.62% 30.02% 34.22% 31.14% 32.50% -
Total Cost 187,573 163,804 134,437 106,588 123,811 106,470 92,378 12.51%
-
Net Worth 138,052 12,741,469 109,787 112,757 103,641 63,044 80,024 9.50%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - 3,780 1,889 2,099 -
Div Payout % - - - - 40.10% 14.05% 17.78% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 138,052 12,741,469 109,787 112,757 103,641 63,044 80,024 9.50%
NOSH 134,031 134,120 133,886 134,235 136,369 63,044 63,011 13.39%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.26% 10.56% 9.46% 4.63% 7.05% 11.22% 11.33% -
ROE 8.91% 0.15% 12.68% 4.59% 9.09% 21.34% 14.75% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 149.30 136.55 110.90 83.26 97.67 190.22 165.34 -1.68%
EPS 9.17 14.18 10.39 3.86 6.91 21.34 18.73 -11.21%
DPS 0.00 0.00 0.00 0.00 2.77 3.00 3.33 -
NAPS 1.03 95.00 0.82 0.84 0.76 1.00 1.27 -3.42%
Adjusted Per Share Value based on latest NOSH - 134,235
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 149.34 136.67 110.81 83.41 99.40 89.49 77.75 11.48%
EPS 9.18 14.19 10.39 3.86 7.03 10.04 8.81 0.68%
DPS 0.00 0.00 0.00 0.00 2.82 1.41 1.57 -
NAPS 1.0302 95.0856 0.8193 0.8415 0.7734 0.4705 0.5972 9.50%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.79 0.95 0.80 0.73 1.10 3.40 1.63 -
P/RPS 0.53 0.70 0.72 0.88 1.13 1.79 0.99 -9.88%
P/EPS 8.61 6.70 7.70 18.92 15.91 15.94 8.70 -0.17%
EY 11.61 14.93 12.99 5.28 6.28 6.28 11.49 0.17%
DY 0.00 0.00 0.00 0.00 2.52 0.88 2.04 -
P/NAPS 0.77 0.01 0.98 0.87 1.45 3.40 1.28 -8.11%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 16/05/08 25/05/07 29/05/06 25/05/05 21/05/04 20/05/03 -
Price 0.90 0.95 1.18 0.79 0.93 3.00 1.88 -
P/RPS 0.60 0.70 1.06 0.95 0.95 1.58 1.14 -10.13%
P/EPS 9.81 6.70 11.35 20.48 13.45 14.06 10.04 -0.38%
EY 10.19 14.93 8.81 4.88 7.43 7.11 9.96 0.38%
DY 0.00 0.00 0.00 0.00 2.98 1.00 1.77 -
P/NAPS 0.87 0.01 1.44 0.94 1.22 3.00 1.48 -8.46%

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