[DEGEM] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -4.37%
YoY- 2.75%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 114,007 105,732 97,736 88,648 102,276 95,526 96,028 12.08%
PBT 19,372 17,868 17,032 17,104 16,909 15,298 14,880 19.17%
Tax -6,244 -5,753 -5,848 -5,888 -5,181 -4,948 -4,614 22.27%
NP 13,128 12,114 11,184 11,216 11,728 10,350 10,266 17.76%
-
NP to SH 13,128 12,114 11,184 11,216 11,728 10,350 10,266 17.76%
-
Tax Rate 32.23% 32.20% 34.34% 34.42% 30.64% 32.34% 31.01% -
Total Cost 100,879 93,617 86,552 77,432 90,548 85,176 85,762 11.39%
-
Net Worth 44,101 84,433 83,124 80,024 77,271 73,513 72,248 -27.97%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,890 - - - 2,099 - - -
Div Payout % 14.40% - - - 17.90% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 44,101 84,433 83,124 80,024 77,271 73,513 72,248 -27.97%
NOSH 63,002 63,009 62,972 63,011 41,995 42,007 42,004 30.93%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 11.52% 11.46% 11.44% 12.65% 11.47% 10.84% 10.69% -
ROE 29.77% 14.35% 13.45% 14.02% 15.18% 14.08% 14.21% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 180.96 167.80 155.20 140.69 243.54 227.40 228.61 -14.39%
EPS 10.42 19.23 17.76 17.80 18.62 24.64 24.44 -43.26%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.70 1.34 1.32 1.27 1.84 1.75 1.72 -44.99%
Adjusted Per Share Value based on latest NOSH - 63,011
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 85.08 78.90 72.94 66.16 76.33 71.29 71.66 12.08%
EPS 9.80 9.04 8.35 8.37 8.75 7.72 7.66 17.79%
DPS 1.41 0.00 0.00 0.00 1.57 0.00 0.00 -
NAPS 0.3291 0.6301 0.6203 0.5972 0.5766 0.5486 0.5392 -27.98%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.92 2.96 2.50 1.63 2.08 2.80 3.52 -
P/RPS 1.61 1.76 1.61 1.16 0.85 1.23 1.54 2.99%
P/EPS 14.01 15.40 14.08 9.16 7.45 11.36 14.40 -1.80%
EY 7.14 6.50 7.10 10.92 13.43 8.80 6.94 1.90%
DY 1.03 0.00 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 4.17 2.21 1.89 1.28 1.13 1.60 2.05 60.33%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 05/11/03 19/08/03 20/05/03 25/02/03 15/01/03 27/08/02 -
Price 3.18 2.95 2.90 1.88 2.09 2.30 3.18 -
P/RPS 1.76 1.76 1.87 1.34 0.86 1.01 1.39 16.98%
P/EPS 15.26 15.34 16.33 10.56 7.48 9.33 13.01 11.18%
EY 6.55 6.52 6.12 9.47 13.36 10.71 7.69 -10.11%
DY 0.94 0.00 0.00 0.00 2.39 0.00 0.00 -
P/NAPS 4.54 2.20 2.20 1.48 1.14 1.31 1.85 81.64%

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