[DEGEM] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1.45%
YoY- -18.39%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 162,752 154,804 189,385 189,926 196,726 185,404 209,214 -15.45%
PBT 17,290 17,984 22,168 21,180 21,328 20,244 20,033 -9.37%
Tax -5,010 -5,436 -6,832 -5,929 -6,476 -6,344 -5,855 -9.89%
NP 12,280 12,548 15,336 15,250 14,852 13,900 14,178 -9.16%
-
NP to SH 11,868 12,220 15,370 14,973 14,760 13,564 13,997 -10.44%
-
Tax Rate 28.98% 30.23% 30.82% 27.99% 30.36% 31.34% 29.23% -
Total Cost 150,472 142,256 174,049 174,676 181,874 171,504 195,036 -15.92%
-
Net Worth 153,350 151,410 148,661 143,390 141,974 138,052 133,996 9.43%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 153,350 151,410 148,661 143,390 141,974 138,052 133,996 9.43%
NOSH 133,348 133,991 133,929 134,009 133,938 134,031 133,996 -0.32%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.55% 8.11% 8.10% 8.03% 7.55% 7.50% 6.78% -
ROE 7.74% 8.07% 10.34% 10.44% 10.40% 9.83% 10.45% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 122.05 115.53 141.41 141.73 146.88 138.33 156.13 -15.17%
EPS 8.90 9.12 11.47 11.17 11.02 10.12 10.45 -10.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.13 1.11 1.07 1.06 1.03 1.00 9.79%
Adjusted Per Share Value based on latest NOSH - 134,146
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 121.46 115.53 141.33 141.74 146.81 138.36 156.13 -15.45%
EPS 8.86 9.12 11.47 11.17 11.01 10.12 10.45 -10.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1444 1.1299 1.1094 1.0701 1.0595 1.0302 1.00 9.43%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.95 1.02 0.99 0.90 0.85 0.79 0.77 -
P/RPS 0.78 0.88 0.70 0.64 0.58 0.57 0.49 36.44%
P/EPS 10.67 11.18 8.63 8.05 7.71 7.81 7.37 28.06%
EY 9.37 8.94 11.59 12.41 12.96 12.81 13.57 -21.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.90 0.89 0.84 0.80 0.77 0.77 5.14%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 18/05/10 24/02/10 18/11/09 17/08/09 27/05/09 23/02/09 -
Price 1.00 1.03 1.13 0.78 0.75 0.90 0.82 -
P/RPS 0.82 0.89 0.80 0.55 0.51 0.65 0.53 33.87%
P/EPS 11.24 11.29 9.85 6.98 6.81 8.89 7.85 27.12%
EY 8.90 8.85 10.16 14.32 14.69 11.24 12.74 -21.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.91 1.02 0.73 0.71 0.87 0.82 4.03%

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