[DEGEM] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -12.26%
YoY- -35.35%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 233,034 193,787 181,735 200,109 183,142 148,484 111,768 13.01%
PBT 35,219 21,950 21,590 17,934 24,752 19,408 7,402 29.65%
Tax -9,782 -6,474 -6,828 -5,398 -5,414 -5,361 -2,222 27.99%
NP 25,437 15,476 14,762 12,536 19,338 14,047 5,180 30.34%
-
NP to SH 24,211 14,891 14,798 12,297 19,020 13,916 5,178 29.28%
-
Tax Rate 27.77% 29.49% 31.63% 30.10% 21.87% 27.62% 30.02% -
Total Cost 207,597 178,311 166,973 187,573 163,804 134,437 106,588 11.73%
-
Net Worth 185,999 163,654 151,410 138,052 12,741,469 109,787 112,757 8.69%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 185,999 163,654 151,410 138,052 12,741,469 109,787 112,757 8.69%
NOSH 131,914 131,979 133,991 134,031 134,120 133,886 134,235 -0.29%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.92% 7.99% 8.12% 6.26% 10.56% 9.46% 4.63% -
ROE 13.02% 9.10% 9.77% 8.91% 0.15% 12.68% 4.59% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 176.66 146.83 135.63 149.30 136.55 110.90 83.26 13.34%
EPS 18.35 11.28 11.04 9.17 14.18 10.39 3.86 29.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.24 1.13 1.03 95.00 0.82 0.84 9.00%
Adjusted Per Share Value based on latest NOSH - 134,031
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 173.91 144.62 135.62 149.34 136.67 110.81 83.41 13.01%
EPS 18.07 11.11 11.04 9.18 14.19 10.39 3.86 29.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3881 1.2213 1.1299 1.0302 95.0856 0.8193 0.8415 8.69%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.95 1.04 1.02 0.79 0.95 0.80 0.73 -
P/RPS 0.54 0.71 0.75 0.53 0.70 0.72 0.88 -7.80%
P/EPS 5.18 9.22 9.24 8.61 6.70 7.70 18.92 -19.40%
EY 19.32 10.85 10.83 11.61 14.93 12.99 5.28 24.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.84 0.90 0.77 0.01 0.98 0.87 -4.25%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 19/05/11 18/05/10 27/05/09 16/05/08 25/05/07 29/05/06 -
Price 0.85 1.03 1.03 0.90 0.95 1.18 0.79 -
P/RPS 0.48 0.70 0.76 0.60 0.70 1.06 0.95 -10.74%
P/EPS 4.63 9.13 9.33 9.81 6.70 11.35 20.48 -21.93%
EY 21.59 10.95 10.72 10.19 14.93 8.81 4.88 28.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.83 0.91 0.87 0.01 1.44 0.94 -7.20%

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