[DEGEM] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 2.71%
YoY- 15.83%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 196,726 185,404 209,214 219,357 222,176 236,664 157,935 15.78%
PBT 21,328 20,244 20,033 25,089 25,338 29,640 22,696 -4.06%
Tax -6,476 -6,344 -5,855 -6,336 -7,276 -9,084 -4,699 23.86%
NP 14,852 13,900 14,178 18,753 18,062 20,556 17,997 -12.02%
-
NP to SH 14,760 13,564 13,997 18,348 17,864 20,440 17,763 -11.62%
-
Tax Rate 30.36% 31.34% 29.23% 25.25% 28.72% 30.65% 20.70% -
Total Cost 181,874 171,504 195,036 200,604 204,114 216,108 139,938 19.11%
-
Net Worth 141,974 138,052 133,996 133,992 131,234 12,741,469 121,906 10.70%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 141,974 138,052 133,996 133,992 131,234 12,741,469 121,906 10.70%
NOSH 133,938 134,031 133,996 133,992 133,913 134,120 133,963 -0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.55% 7.50% 6.78% 8.55% 8.13% 8.69% 11.40% -
ROE 10.40% 9.83% 10.45% 13.69% 13.61% 0.16% 14.57% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 146.88 138.33 156.13 163.71 165.91 176.46 117.89 15.80%
EPS 11.02 10.12 10.45 13.69 13.34 15.24 13.26 -11.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.03 1.00 1.00 0.98 95.00 0.91 10.71%
Adjusted Per Share Value based on latest NOSH - 134,138
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 146.81 138.36 156.13 163.70 165.80 176.61 117.86 15.78%
EPS 11.01 10.12 10.45 13.69 13.33 15.25 13.26 -11.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0595 1.0302 1.00 0.9999 0.9794 95.0856 0.9098 10.69%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.85 0.79 0.77 0.88 0.99 0.95 1.20 -
P/RPS 0.58 0.57 0.49 0.54 0.60 0.54 1.02 -31.38%
P/EPS 7.71 7.81 7.37 6.43 7.42 6.23 9.05 -10.14%
EY 12.96 12.81 13.57 15.56 13.47 16.04 11.05 11.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 0.77 0.88 1.01 0.01 1.32 -28.40%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 17/08/09 27/05/09 23/02/09 17/11/08 25/08/08 16/05/08 29/02/08 -
Price 0.75 0.90 0.82 0.80 0.91 0.95 1.10 -
P/RPS 0.51 0.65 0.53 0.49 0.55 0.54 0.93 -33.02%
P/EPS 6.81 8.89 7.85 5.84 6.82 6.23 8.30 -12.36%
EY 14.69 11.24 12.74 17.12 14.66 16.04 12.05 14.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.87 0.82 0.80 0.93 0.01 1.21 -29.93%

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