[DEGEM] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -2.22%
YoY- 20.34%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 242,242 233,034 193,787 181,735 200,109 183,142 148,484 8.49%
PBT 27,116 35,219 21,950 21,590 17,934 24,752 19,408 5.72%
Tax -6,500 -9,782 -6,474 -6,828 -5,398 -5,414 -5,361 3.25%
NP 20,616 25,437 15,476 14,762 12,536 19,338 14,047 6.59%
-
NP to SH 19,499 24,211 14,891 14,798 12,297 19,020 13,916 5.77%
-
Tax Rate 23.97% 27.77% 29.49% 31.63% 30.10% 21.87% 27.62% -
Total Cost 221,626 207,597 178,311 166,973 187,573 163,804 134,437 8.68%
-
Net Worth 199,910 185,999 163,654 151,410 138,052 12,741,469 109,787 10.49%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 199,910 185,999 163,654 151,410 138,052 12,741,469 109,787 10.49%
NOSH 132,391 131,914 131,979 133,991 134,031 134,120 133,886 -0.18%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.51% 10.92% 7.99% 8.12% 6.26% 10.56% 9.46% -
ROE 9.75% 13.02% 9.10% 9.77% 8.91% 0.15% 12.68% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 182.97 176.66 146.83 135.63 149.30 136.55 110.90 8.69%
EPS 14.73 18.35 11.28 11.04 9.17 14.18 10.39 5.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.41 1.24 1.13 1.03 95.00 0.82 10.70%
Adjusted Per Share Value based on latest NOSH - 133,991
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 180.78 173.91 144.62 135.62 149.34 136.67 110.81 8.49%
EPS 14.55 18.07 11.11 11.04 9.18 14.19 10.39 5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4919 1.3881 1.2213 1.1299 1.0302 95.0856 0.8193 10.49%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.73 0.95 1.04 1.02 0.79 0.95 0.80 -
P/RPS 0.40 0.54 0.71 0.75 0.53 0.70 0.72 -9.32%
P/EPS 4.96 5.18 9.22 9.24 8.61 6.70 7.70 -7.06%
EY 20.18 19.32 10.85 10.83 11.61 14.93 12.99 7.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.67 0.84 0.90 0.77 0.01 0.98 -11.20%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 23/05/12 19/05/11 18/05/10 27/05/09 16/05/08 25/05/07 -
Price 0.995 0.85 1.03 1.03 0.90 0.95 1.18 -
P/RPS 0.54 0.48 0.70 0.76 0.60 0.70 1.06 -10.62%
P/EPS 6.76 4.63 9.13 9.33 9.81 6.70 11.35 -8.26%
EY 14.80 21.59 10.95 10.72 10.19 14.93 8.81 9.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.60 0.83 0.91 0.87 0.01 1.44 -12.18%

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