[DEGEM] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 36.87%
YoY- 9.81%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 125,507 81,376 38,701 189,385 142,445 98,363 46,351 94.15%
PBT 13,183 8,645 4,496 22,168 15,885 10,664 5,061 89.20%
Tax -4,180 -2,505 -1,359 -6,832 -4,447 -3,238 -1,586 90.68%
NP 9,003 6,140 3,137 15,336 11,438 7,426 3,475 88.52%
-
NP to SH 8,837 5,934 3,055 15,370 11,230 7,380 3,391 89.26%
-
Tax Rate 31.71% 28.98% 30.23% 30.82% 27.99% 30.36% 31.34% -
Total Cost 116,504 75,236 35,564 174,049 131,007 90,937 42,876 94.60%
-
Net Worth 154,381 153,350 151,410 148,661 143,390 141,974 138,052 7.73%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 154,381 153,350 151,410 148,661 143,390 141,974 138,052 7.73%
NOSH 133,087 133,348 133,991 133,929 134,009 133,938 134,031 -0.46%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.17% 7.55% 8.11% 8.10% 8.03% 7.55% 7.50% -
ROE 5.72% 3.87% 2.02% 10.34% 7.83% 5.20% 2.46% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 94.30 61.03 28.88 141.41 106.29 73.44 34.58 95.07%
EPS 6.64 4.45 2.28 11.47 8.38 5.51 2.53 90.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 1.13 1.11 1.07 1.06 1.03 8.23%
Adjusted Per Share Value based on latest NOSH - 133,698
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 93.66 60.73 28.88 141.33 106.30 73.41 34.59 94.15%
EPS 6.59 4.43 2.28 11.47 8.38 5.51 2.53 89.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1521 1.1444 1.1299 1.1094 1.0701 1.0595 1.0302 7.73%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.05 0.95 1.02 0.99 0.90 0.85 0.79 -
P/RPS 1.11 1.56 3.53 0.70 0.85 1.16 2.28 -38.08%
P/EPS 15.81 21.35 44.74 8.63 10.74 15.43 31.23 -36.45%
EY 6.32 4.68 2.24 11.59 9.31 6.48 3.20 57.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.83 0.90 0.89 0.84 0.80 0.77 11.76%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 17/08/10 18/05/10 24/02/10 18/11/09 17/08/09 27/05/09 -
Price 1.11 1.00 1.03 1.13 0.78 0.75 0.90 -
P/RPS 1.18 1.64 3.57 0.80 0.73 1.02 2.60 -40.91%
P/EPS 16.72 22.47 45.18 9.85 9.31 13.61 35.57 -39.51%
EY 5.98 4.45 2.21 10.16 10.74 7.35 2.81 65.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.87 0.91 1.02 0.73 0.71 0.87 6.77%

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