[DEGEM] QoQ 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- 1.4%
YoY- 1430.98%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 44,131 42,675 38,701 46,940 44,082 52,012 46,351 -3.21%
PBT 4,538 4,149 4,496 6,270 5,221 5,603 5,061 -7.00%
Tax -1,675 -1,146 -1,359 -2,608 -1,209 -1,652 -1,586 3.70%
NP 2,863 3,003 3,137 3,662 4,012 3,951 3,475 -12.10%
-
NP to SH 2,903 2,879 3,055 3,904 3,850 3,989 3,391 -9.83%
-
Tax Rate 36.91% 27.62% 30.23% 41.59% 23.16% 29.48% 31.34% -
Total Cost 41,268 39,672 35,564 43,278 40,070 48,061 42,876 -2.51%
-
Net Worth 153,067 152,573 151,410 148,405 143,536 141,890 138,052 7.11%
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 153,067 152,573 151,410 148,405 143,536 141,890 138,052 7.11%
NOSH 131,954 132,672 133,991 133,698 134,146 133,859 134,031 -1.03%
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 6.49% 7.04% 8.11% 7.80% 9.10% 7.60% 7.50% -
ROE 1.90% 1.89% 2.02% 2.63% 2.68% 2.81% 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 33.44 32.17 28.88 35.11 32.86 38.86 34.58 -2.20%
EPS 2.20 2.17 2.28 2.92 2.87 2.98 2.53 -8.88%
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 32.93 31.85 28.88 35.03 32.90 38.81 34.59 -3.22%
EPS 2.17 2.15 2.28 2.91 2.87 2.98 2.53 -9.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1423 1.1386 1.1299 1.1075 1.0712 1.0589 1.0302 7.12%
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 3.14 2.95 3.53 2.82 2.74 2.19 2.28 23.75%
P/EPS 47.73 43.78 44.74 33.90 31.36 28.52 31.23 32.64%
EY 2.10 2.28 2.24 2.95 3.19 3.51 3.20 -24.46%
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 3.32 3.11 3.57 3.22 2.37 1.93 2.60 17.68%
P/EPS 50.45 46.08 45.18 38.70 27.18 25.17 35.57 26.20%
EY 1.98 2.17 2.21 2.58 3.68 3.97 2.81 -20.79%
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