[DEGEM] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -7.85%
YoY- -40.97%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 172,398 181,735 189,385 190,851 200,199 200,109 212,924 -13.16%
PBT 20,136 21,590 22,155 17,351 18,278 17,934 20,283 -0.48%
Tax -6,322 -6,828 -7,055 -5,778 -5,683 -5,398 -6,083 2.60%
NP 13,814 14,762 15,100 11,573 12,595 12,536 14,200 -1.82%
-
NP to SH 13,688 14,798 15,134 11,485 12,464 12,297 14,016 -1.57%
-
Tax Rate 31.40% 31.63% 31.84% 33.30% 31.09% 30.10% 29.99% -
Total Cost 158,584 166,973 174,285 179,278 187,604 187,573 198,724 -14.00%
-
Net Worth 152,573 151,410 148,405 143,536 141,890 138,052 134,210 8.95%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 152,573 151,410 148,405 143,536 141,890 138,052 134,210 8.95%
NOSH 132,672 133,991 133,698 134,146 133,859 134,031 134,210 -0.76%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.01% 8.12% 7.97% 6.06% 6.29% 6.26% 6.67% -
ROE 8.97% 9.77% 10.20% 8.00% 8.78% 8.91% 10.44% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 129.94 135.63 141.65 142.27 149.56 149.30 158.65 -12.49%
EPS 10.32 11.04 11.32 8.56 9.31 9.17 10.44 -0.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.13 1.11 1.07 1.06 1.03 1.00 9.79%
Adjusted Per Share Value based on latest NOSH - 134,146
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 128.66 135.62 141.33 142.43 149.40 149.34 158.90 -13.16%
EPS 10.21 11.04 11.29 8.57 9.30 9.18 10.46 -1.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1386 1.1299 1.1075 1.0712 1.0589 1.0302 1.0016 8.94%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.95 1.02 0.99 0.90 0.85 0.79 0.77 -
P/RPS 0.73 0.75 0.70 0.63 0.57 0.53 0.49 30.53%
P/EPS 9.21 9.24 8.75 10.51 9.13 8.61 7.37 16.06%
EY 10.86 10.83 11.43 9.51 10.95 11.61 13.56 -13.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.90 0.89 0.84 0.80 0.77 0.77 5.14%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 18/05/10 24/02/10 18/11/09 17/08/09 27/05/09 23/02/09 -
Price 1.00 1.03 1.13 0.78 0.75 0.90 0.82 -
P/RPS 0.77 0.76 0.80 0.55 0.50 0.60 0.52 30.00%
P/EPS 9.69 9.33 9.98 9.11 8.05 9.81 7.85 15.11%
EY 10.32 10.72 10.02 10.98 12.42 10.19 12.74 -13.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.91 1.02 0.73 0.71 0.87 0.82 4.03%

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