[DEGEM] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 5.41%
YoY- 184.64%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 144,689 139,342 135,036 143,936 135,898 137,126 118,076 14.49%
PBT 20,956 17,720 20,088 17,155 18,224 16,966 11,772 46.83%
Tax -4,913 -3,818 -5,424 -3,383 -5,148 -3,736 -2,636 51.39%
NP 16,042 13,902 14,664 13,772 13,076 13,230 9,136 45.49%
-
NP to SH 15,840 13,722 14,192 13,768 13,061 13,212 9,128 44.35%
-
Tax Rate 23.44% 21.55% 27.00% 19.72% 28.25% 22.02% 22.39% -
Total Cost 128,646 125,440 120,372 130,164 122,822 123,896 108,940 11.71%
-
Net Worth 115,183 112,563 109,787 105,843 101,846 116,576 112,757 1.42%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 25,455 - - - -
Div Payout % - - - 184.89% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 115,183 112,563 109,787 105,843 101,846 116,576 112,757 1.42%
NOSH 133,934 134,003 133,886 133,978 134,008 133,995 134,235 -0.14%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.09% 9.98% 10.86% 9.57% 9.62% 9.65% 7.74% -
ROE 13.75% 12.19% 12.93% 13.01% 12.82% 11.33% 8.10% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 108.03 103.98 100.86 107.43 101.41 102.34 87.96 14.67%
EPS 11.83 10.24 10.60 10.28 9.75 9.86 6.84 44.03%
DPS 0.00 0.00 0.00 19.00 0.00 0.00 0.00 -
NAPS 0.86 0.84 0.82 0.79 0.76 0.87 0.84 1.57%
Adjusted Per Share Value based on latest NOSH - 133,878
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 107.98 103.99 100.77 107.41 101.42 102.33 88.12 14.49%
EPS 11.82 10.24 10.59 10.27 9.75 9.86 6.81 44.37%
DPS 0.00 0.00 0.00 19.00 0.00 0.00 0.00 -
NAPS 0.8596 0.84 0.8193 0.7899 0.76 0.87 0.8415 1.42%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.05 1.25 0.80 0.76 0.72 0.80 0.73 -
P/RPS 0.97 1.20 0.79 0.71 0.71 0.78 0.83 10.93%
P/EPS 8.88 12.21 7.55 7.40 7.39 8.11 10.74 -11.89%
EY 11.26 8.19 13.25 13.52 13.54 12.33 9.32 13.42%
DY 0.00 0.00 0.00 25.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.49 0.98 0.96 0.95 0.92 0.87 25.25%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 21/08/07 25/05/07 28/02/07 30/11/06 15/08/06 29/05/06 -
Price 1.20 1.00 1.18 0.80 0.69 1.11 0.79 -
P/RPS 1.11 0.96 1.17 0.74 0.68 1.08 0.90 14.99%
P/EPS 10.15 9.77 11.13 7.78 7.08 11.26 11.62 -8.61%
EY 9.86 10.24 8.98 12.85 14.13 8.88 8.61 9.44%
DY 0.00 0.00 0.00 23.75 0.00 0.00 0.00 -
P/NAPS 1.40 1.19 1.44 1.01 0.91 1.28 0.94 30.38%

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