[DEGEM] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 7.58%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 102,276 95,526 96,028 81,032 88,361 80,414 76,396 21.40%
PBT 16,909 15,298 14,880 14,800 14,090 13,122 10,636 36.10%
Tax -5,181 -4,948 -4,614 -3,884 -3,943 -3,993 -2,812 50.12%
NP 11,728 10,350 10,266 10,916 10,147 9,129 7,824 30.88%
-
NP to SH 11,728 10,350 10,266 10,916 10,147 9,129 7,824 30.88%
-
Tax Rate 30.64% 32.34% 31.01% 26.24% 27.98% 30.43% 26.44% -
Total Cost 90,548 85,176 85,762 70,116 78,214 71,285 68,572 20.30%
-
Net Worth 77,271 73,513 72,248 70,114 59,037 36,877 51,694 30.63%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,099 - - - 1,844 - - -
Div Payout % 17.90% - - - 18.18% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 77,271 73,513 72,248 70,114 59,037 36,877 51,694 30.63%
NOSH 41,995 42,007 42,004 41,984 36,898 23,488 34,928 13.03%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 11.47% 10.84% 10.69% 13.47% 11.48% 11.35% 10.24% -
ROE 15.18% 14.08% 14.21% 15.57% 17.19% 24.76% 15.14% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 243.54 227.40 228.61 193.00 239.47 342.35 218.72 7.40%
EPS 18.62 24.64 24.44 26.00 27.50 38.87 22.40 -11.56%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.84 1.75 1.72 1.67 1.60 1.57 1.48 15.57%
Adjusted Per Share Value based on latest NOSH - 41,984
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 76.33 71.29 71.66 60.47 65.94 60.01 57.01 21.41%
EPS 8.75 7.72 7.66 8.15 7.57 6.81 5.84 30.84%
DPS 1.57 0.00 0.00 0.00 1.38 0.00 0.00 -
NAPS 0.5766 0.5486 0.5392 0.5232 0.4406 0.2752 0.3858 30.62%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 - - -
Price 2.08 2.80 3.52 2.98 2.79 0.00 0.00 -
P/RPS 0.85 1.23 1.54 1.54 1.17 0.00 0.00 -
P/EPS 7.45 11.36 14.40 11.46 10.15 0.00 0.00 -
EY 13.43 8.80 6.94 8.72 9.86 0.00 0.00 -
DY 2.40 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 1.13 1.60 2.05 1.78 1.74 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 15/01/03 27/08/02 24/05/02 11/03/02 14/01/02 05/10/01 -
Price 2.09 2.30 3.18 3.08 2.88 3.24 0.00 -
P/RPS 0.86 1.01 1.39 1.60 1.20 0.95 0.00 -
P/EPS 7.48 9.33 13.01 11.85 10.47 8.34 0.00 -
EY 13.36 10.71 7.69 8.44 9.55 12.00 0.00 -
DY 2.39 0.00 0.00 0.00 1.74 0.00 0.00 -
P/NAPS 1.14 1.31 1.85 1.84 1.80 2.06 0.00 -

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