[DEGEM] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 10.01%
YoY- 168.75%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 181,735 200,109 183,142 148,484 111,768 133,197 119,921 7.17%
PBT 21,590 17,934 24,752 19,408 7,402 14,269 19,534 1.68%
Tax -6,828 -5,398 -5,414 -5,361 -2,222 -4,883 -6,083 1.94%
NP 14,762 12,536 19,338 14,047 5,180 9,386 13,451 1.56%
-
NP to SH 14,798 12,297 19,020 13,916 5,178 9,426 13,451 1.60%
-
Tax Rate 31.63% 30.10% 21.87% 27.62% 30.02% 34.22% 31.14% -
Total Cost 166,973 187,573 163,804 134,437 106,588 123,811 106,470 7.78%
-
Net Worth 151,410 138,052 12,741,469 109,787 112,757 103,641 63,044 15.71%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - 3,780 1,889 -
Div Payout % - - - - - 40.10% 14.05% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 151,410 138,052 12,741,469 109,787 112,757 103,641 63,044 15.71%
NOSH 133,991 134,031 134,120 133,886 134,235 136,369 63,044 13.38%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.12% 6.26% 10.56% 9.46% 4.63% 7.05% 11.22% -
ROE 9.77% 8.91% 0.15% 12.68% 4.59% 9.09% 21.34% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 135.63 149.30 136.55 110.90 83.26 97.67 190.22 -5.47%
EPS 11.04 9.17 14.18 10.39 3.86 6.91 21.34 -10.39%
DPS 0.00 0.00 0.00 0.00 0.00 2.77 3.00 -
NAPS 1.13 1.03 95.00 0.82 0.84 0.76 1.00 2.05%
Adjusted Per Share Value based on latest NOSH - 133,886
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 135.62 149.34 136.67 110.81 83.41 99.40 89.49 7.17%
EPS 11.04 9.18 14.19 10.39 3.86 7.03 10.04 1.59%
DPS 0.00 0.00 0.00 0.00 0.00 2.82 1.41 -
NAPS 1.1299 1.0302 95.0856 0.8193 0.8415 0.7734 0.4705 15.71%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.02 0.79 0.95 0.80 0.73 1.10 3.40 -
P/RPS 0.75 0.53 0.70 0.72 0.88 1.13 1.79 -13.49%
P/EPS 9.24 8.61 6.70 7.70 18.92 15.91 15.94 -8.68%
EY 10.83 11.61 14.93 12.99 5.28 6.28 6.28 9.50%
DY 0.00 0.00 0.00 0.00 0.00 2.52 0.88 -
P/NAPS 0.90 0.77 0.01 0.98 0.87 1.45 3.40 -19.86%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 27/05/09 16/05/08 25/05/07 29/05/06 25/05/05 21/05/04 -
Price 1.03 0.90 0.95 1.18 0.79 0.93 3.00 -
P/RPS 0.76 0.60 0.70 1.06 0.95 0.95 1.58 -11.47%
P/EPS 9.33 9.81 6.70 11.35 20.48 13.45 14.06 -6.60%
EY 10.72 10.19 14.93 8.81 4.88 7.43 7.11 7.07%
DY 0.00 0.00 0.00 0.00 0.00 2.98 1.00 -
P/NAPS 0.91 0.87 0.01 1.44 0.94 1.22 3.00 -18.02%

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