[DEGEM] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[DEGEM] DEGEM BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -0.29%
YoY- 8.94%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 112,304 114,007 105,732 97,736 88,648 102,276 95,526 11.37%
PBT 17,752 19,372 17,868 17,032 17,104 16,909 15,298 10.41%
Tax -5,244 -6,244 -5,753 -5,848 -5,888 -5,181 -4,948 3.94%
NP 12,508 13,128 12,114 11,184 11,216 11,728 10,350 13.44%
-
NP to SH 12,508 13,128 12,114 11,184 11,216 11,728 10,350 13.44%
-
Tax Rate 29.54% 32.23% 32.20% 34.34% 34.42% 30.64% 32.34% -
Total Cost 99,796 100,879 93,617 86,552 77,432 90,548 85,176 11.12%
-
Net Worth 91,414 44,101 84,433 83,124 80,024 77,271 73,513 15.62%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 1,890 - - - 2,099 - -
Div Payout % - 14.40% - - - 17.90% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 91,414 44,101 84,433 83,124 80,024 77,271 73,513 15.62%
NOSH 63,044 63,002 63,009 62,972 63,011 41,995 42,007 31.05%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 11.14% 11.52% 11.46% 11.44% 12.65% 11.47% 10.84% -
ROE 13.68% 29.77% 14.35% 13.45% 14.02% 15.18% 14.08% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 178.13 180.96 167.80 155.20 140.69 243.54 227.40 -15.01%
EPS 19.84 10.42 19.23 17.76 17.80 18.62 24.64 -13.43%
DPS 0.00 3.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.45 0.70 1.34 1.32 1.27 1.84 1.75 -11.77%
Adjusted Per Share Value based on latest NOSH - 62,934
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 83.81 85.08 78.90 72.94 66.16 76.33 71.29 11.37%
EPS 9.33 9.80 9.04 8.35 8.37 8.75 7.72 13.44%
DPS 0.00 1.41 0.00 0.00 0.00 1.57 0.00 -
NAPS 0.6822 0.3291 0.6301 0.6203 0.5972 0.5766 0.5486 15.62%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.40 2.92 2.96 2.50 1.63 2.08 2.80 -
P/RPS 1.91 1.61 1.76 1.61 1.16 0.85 1.23 34.06%
P/EPS 17.14 14.01 15.40 14.08 9.16 7.45 11.36 31.51%
EY 5.84 7.14 6.50 7.10 10.92 13.43 8.80 -23.89%
DY 0.00 1.03 0.00 0.00 0.00 2.40 0.00 -
P/NAPS 2.34 4.17 2.21 1.89 1.28 1.13 1.60 28.81%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/05/04 26/02/04 05/11/03 19/08/03 20/05/03 25/02/03 15/01/03 -
Price 3.00 3.18 2.95 2.90 1.88 2.09 2.30 -
P/RPS 1.68 1.76 1.76 1.87 1.34 0.86 1.01 40.34%
P/EPS 15.12 15.26 15.34 16.33 10.56 7.48 9.33 37.92%
EY 6.61 6.55 6.52 6.12 9.47 13.36 10.71 -27.48%
DY 0.00 0.94 0.00 0.00 0.00 2.39 0.00 -
P/NAPS 2.07 4.54 2.20 2.20 1.48 1.14 1.31 35.62%

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