[DEGEM] QoQ 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- -21.75%
YoY- -9.91%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
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 59,746 44,131 42,675 38,701 46,940 44,082 52,012 9.65%
PBT 7,855 4,538 4,149 4,496 6,270 5,221 5,603 25.18%
Tax -2,406 -1,675 -1,146 -1,359 -2,608 -1,209 -1,652 28.39%
NP 5,449 2,863 3,003 3,137 3,662 4,012 3,951 23.82%
-
NP to SH 5,308 2,903 2,879 3,055 3,904 3,850 3,989 20.91%
-
Tax Rate 30.63% 36.91% 27.62% 30.23% 41.59% 23.16% 29.48% -
Total Cost 54,297 41,268 39,672 35,564 43,278 40,070 48,061 8.44%
-
Net Worth 157,156 153,067 152,573 151,410 148,405 143,536 141,890 7.02%
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 157,156 153,067 152,573 151,410 148,405 143,536 141,890 7.02%
NOSH 132,064 131,954 132,672 133,991 133,698 134,146 133,859 -0.89%
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 9.12% 6.49% 7.04% 8.11% 7.80% 9.10% 7.60% -
ROE 3.38% 1.90% 1.89% 2.02% 2.63% 2.68% 2.81% -
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 45.24 33.44 32.17 28.88 35.11 32.86 38.86 10.63%
EPS 4.02 2.20 2.17 2.28 2.92 2.87 2.98 22.02%
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 44.59 32.93 31.85 28.88 35.03 32.90 38.81 9.66%
EPS 3.96 2.17 2.15 2.28 2.91 2.87 2.98 20.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1728 1.1423 1.1386 1.1299 1.1075 1.0712 1.0589 7.02%
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 2.48 3.14 2.95 3.53 2.82 2.74 2.19 8.61%
P/EPS 27.87 47.73 43.78 44.74 33.90 31.36 28.52 -1.52%
EY 3.59 2.10 2.28 2.24 2.95 3.19 3.51 1.50%
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 2.39 3.32 3.11 3.57 3.22 2.37 1.93 15.27%
P/EPS 26.87 50.45 46.08 45.18 38.70 27.18 25.17 4.44%
EY 3.72 1.98 2.17 2.21 2.58 3.68 3.97 -4.23%
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