[DEGEM] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 82.85%
YoY- 35.96%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 56,978 52,641 47,235 59,746 44,131 42,675 38,701 29.38%
PBT 8,154 6,600 5,408 7,855 4,538 4,149 4,496 48.66%
Tax -1,922 -2,218 -1,247 -2,406 -1,675 -1,146 -1,359 25.96%
NP 6,232 4,382 4,161 5,449 2,863 3,003 3,137 57.96%
-
NP to SH 5,818 3,974 3,801 5,308 2,903 2,879 3,055 53.58%
-
Tax Rate 23.57% 33.61% 23.06% 30.63% 36.91% 27.62% 30.23% -
Total Cost 50,746 48,259 43,074 54,297 41,268 39,672 35,564 26.71%
-
Net Worth 171,505 167,673 163,654 157,156 153,067 152,573 151,410 8.65%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 171,505 167,673 163,654 157,156 153,067 152,573 151,410 8.65%
NOSH 131,927 132,026 131,979 132,064 131,954 132,672 133,991 -1.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.94% 8.32% 8.81% 9.12% 6.49% 7.04% 8.11% -
ROE 3.39% 2.37% 2.32% 3.38% 1.90% 1.89% 2.02% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 43.19 39.87 35.79 45.24 33.44 32.17 28.88 30.74%
EPS 4.41 3.01 2.88 4.02 2.20 2.17 2.28 55.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.27 1.24 1.19 1.16 1.15 1.13 9.78%
Adjusted Per Share Value based on latest NOSH - 132,064
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 42.52 39.28 35.25 44.59 32.93 31.85 28.88 29.38%
EPS 4.34 2.97 2.84 3.96 2.17 2.15 2.28 53.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2799 1.2513 1.2213 1.1728 1.1423 1.1386 1.1299 8.65%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.91 1.01 1.04 1.12 1.05 0.95 1.02 -
P/RPS 2.11 2.53 2.91 2.48 3.14 2.95 3.53 -29.01%
P/EPS 20.63 33.55 36.11 27.87 47.73 43.78 44.74 -40.28%
EY 4.85 2.98 2.77 3.59 2.10 2.28 2.24 67.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.84 0.94 0.91 0.83 0.90 -15.41%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 16/08/11 19/05/11 23/02/11 15/11/10 17/08/10 18/05/10 -
Price 1.05 0.98 1.03 1.08 1.11 1.00 1.03 -
P/RPS 2.43 2.46 2.88 2.39 3.32 3.11 3.57 -22.60%
P/EPS 23.81 32.56 35.76 26.87 50.45 46.08 45.18 -34.73%
EY 4.20 3.07 2.80 3.72 1.98 2.17 2.21 53.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.77 0.83 0.91 0.96 0.87 0.91 -7.46%

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