[DEGEM] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
15-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -2.68%
YoY- 139.64%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 103,131 104,181 102,277 99,696 98,177 90,550 70,292 29.20%
PBT 17,985 17,485 16,909 15,721 16,211 14,735 11,035 38.61%
Tax -5,798 -5,682 -5,181 -4,659 -4,844 -4,091 -3,120 51.32%
NP 12,187 11,803 11,728 11,062 11,367 10,644 7,915 33.44%
-
NP to SH 12,187 11,803 11,728 11,062 11,367 10,644 7,915 33.44%
-
Tax Rate 32.24% 32.50% 30.64% 29.64% 29.88% 27.76% 28.27% -
Total Cost 90,944 92,378 90,549 88,634 86,810 79,906 62,377 28.66%
-
Net Worth 62,934 80,024 41,982 73,522 72,288 70,114 67,155 -4.24%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 2,099 2,099 2,099 2,098 2,098 2,098 2,098 0.03%
Div Payout % 17.22% 17.78% 17.90% 18.97% 18.46% 19.72% 26.51% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 62,934 80,024 41,982 73,522 72,288 70,114 67,155 -4.24%
NOSH 62,934 63,011 41,982 42,012 42,027 41,984 41,972 31.10%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 11.82% 11.33% 11.47% 11.10% 11.58% 11.75% 11.26% -
ROE 19.36% 14.75% 27.94% 15.05% 15.72% 15.18% 11.79% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 163.87 165.34 243.62 237.30 233.60 215.67 167.47 -1.44%
EPS 19.36 18.73 27.94 26.33 27.05 25.35 18.86 1.76%
DPS 3.34 3.33 5.00 5.00 4.99 5.00 5.00 -23.64%
NAPS 1.00 1.27 1.00 1.75 1.72 1.67 1.60 -26.96%
Adjusted Per Share Value based on latest NOSH - 42,012
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 76.96 77.75 76.33 74.40 73.27 67.57 52.46 29.20%
EPS 9.09 8.81 8.75 8.26 8.48 7.94 5.91 33.35%
DPS 1.57 1.57 1.57 1.57 1.57 1.57 1.57 0.00%
NAPS 0.4697 0.5972 0.3133 0.5487 0.5395 0.5232 0.5012 -4.24%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.50 1.63 2.08 2.80 3.52 2.98 2.79 -
P/RPS 1.53 0.99 0.85 1.18 1.51 1.38 1.67 -5.68%
P/EPS 12.91 8.70 7.45 10.63 13.01 11.75 14.79 -8.68%
EY 7.75 11.49 13.43 9.40 7.68 8.51 6.76 9.56%
DY 1.33 2.04 2.40 1.79 1.42 1.68 1.79 -18.00%
P/NAPS 2.50 1.28 2.08 1.60 2.05 1.78 1.74 27.41%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 19/08/03 20/05/03 25/02/03 15/01/03 27/08/02 24/05/02 - -
Price 2.90 1.88 2.09 2.30 3.18 3.08 0.00 -
P/RPS 1.77 1.14 0.86 0.97 1.36 1.43 0.00 -
P/EPS 14.98 10.04 7.48 8.74 11.76 12.15 0.00 -
EY 6.68 9.96 13.37 11.45 8.51 8.23 0.00 -
DY 1.15 1.77 2.39 2.17 1.57 1.62 0.00 -
P/NAPS 2.90 1.48 2.09 1.31 1.85 1.84 0.00 -

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