[DEGEM] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -20.49%
YoY- -9.91%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 185,253 167,342 162,752 154,804 189,385 189,926 196,726 -3.91%
PBT 21,038 17,577 17,290 17,984 22,168 21,180 21,328 -0.90%
Tax -6,586 -5,573 -5,010 -5,436 -6,832 -5,929 -6,476 1.12%
NP 14,452 12,004 12,280 12,548 15,336 15,250 14,852 -1.79%
-
NP to SH 14,145 11,782 11,868 12,220 15,370 14,973 14,760 -2.78%
-
Tax Rate 31.31% 31.71% 28.98% 30.23% 30.82% 27.99% 30.36% -
Total Cost 170,801 155,338 150,472 142,256 174,049 174,676 181,874 -4.09%
-
Net Worth 157,767 154,381 153,350 151,410 148,661 143,390 141,974 7.26%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 157,767 154,381 153,350 151,410 148,661 143,390 141,974 7.26%
NOSH 132,577 133,087 133,348 133,991 133,929 134,009 133,938 -0.67%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.80% 7.17% 7.55% 8.11% 8.10% 8.03% 7.55% -
ROE 8.97% 7.63% 7.74% 8.07% 10.34% 10.44% 10.40% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 139.73 125.74 122.05 115.53 141.41 141.73 146.88 -3.26%
EPS 10.67 8.85 8.90 9.12 11.47 11.17 11.02 -2.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.16 1.15 1.13 1.11 1.07 1.06 7.99%
Adjusted Per Share Value based on latest NOSH - 133,991
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 138.25 124.88 121.46 115.53 141.33 141.74 146.81 -3.91%
EPS 10.56 8.79 8.86 9.12 11.47 11.17 11.01 -2.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1774 1.1521 1.1444 1.1299 1.1094 1.0701 1.0595 7.26%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.12 1.05 0.95 1.02 0.99 0.90 0.85 -
P/RPS 0.80 0.84 0.78 0.88 0.70 0.64 0.58 23.83%
P/EPS 10.50 11.86 10.67 11.18 8.63 8.05 7.71 22.79%
EY 9.53 8.43 9.37 8.94 11.59 12.41 12.96 -18.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.91 0.83 0.90 0.89 0.84 0.80 11.31%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 15/11/10 17/08/10 18/05/10 24/02/10 18/11/09 17/08/09 -
Price 1.08 1.11 1.00 1.03 1.13 0.78 0.75 -
P/RPS 0.77 0.88 0.82 0.89 0.80 0.55 0.51 31.50%
P/EPS 10.12 12.54 11.24 11.29 9.85 6.98 6.81 30.12%
EY 9.88 7.98 8.90 8.85 10.16 14.32 14.69 -23.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.96 0.87 0.91 1.02 0.73 0.71 17.93%

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