[DEGEM] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -6.92%
YoY- 10.94%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 203,753 193,787 185,253 172,447 172,398 181,735 189,385 5.00%
PBT 24,401 21,950 21,038 19,453 20,136 21,590 22,155 6.66%
Tax -7,546 -6,474 -6,586 -6,788 -6,322 -6,828 -7,055 4.60%
NP 16,855 15,476 14,452 12,665 13,814 14,762 15,100 7.62%
-
NP to SH 15,986 14,891 14,145 12,741 13,688 14,798 15,134 3.72%
-
Tax Rate 30.92% 29.49% 31.31% 34.89% 31.40% 31.63% 31.84% -
Total Cost 186,898 178,311 170,801 159,782 158,584 166,973 174,285 4.78%
-
Net Worth 167,673 163,654 157,156 153,067 152,573 151,410 148,405 8.50%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 167,673 163,654 157,156 153,067 152,573 151,410 148,405 8.50%
NOSH 132,026 131,979 132,064 131,954 132,672 133,991 133,698 -0.83%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.27% 7.99% 7.80% 7.34% 8.01% 8.12% 7.97% -
ROE 9.53% 9.10% 9.00% 8.32% 8.97% 9.77% 10.20% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 154.33 146.83 140.27 130.69 129.94 135.63 141.65 5.89%
EPS 12.11 11.28 10.71 9.66 10.32 11.04 11.32 4.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.24 1.19 1.16 1.15 1.13 1.11 9.41%
Adjusted Per Share Value based on latest NOSH - 131,954
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 152.05 144.62 138.25 128.69 128.66 135.62 141.33 5.00%
EPS 11.93 11.11 10.56 9.51 10.21 11.04 11.29 3.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2513 1.2213 1.1728 1.1423 1.1386 1.1299 1.1075 8.50%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.01 1.04 1.12 1.05 0.95 1.02 0.99 -
P/RPS 0.65 0.71 0.80 0.80 0.73 0.75 0.70 -4.83%
P/EPS 8.34 9.22 10.46 10.87 9.21 9.24 8.75 -3.15%
EY 11.99 10.85 9.56 9.20 10.86 10.83 11.43 3.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.94 0.91 0.83 0.90 0.89 -6.87%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 19/05/11 23/02/11 15/11/10 17/08/10 18/05/10 24/02/10 -
Price 0.98 1.03 1.08 1.11 1.00 1.03 1.13 -
P/RPS 0.64 0.70 0.77 0.85 0.77 0.76 0.80 -13.85%
P/EPS 8.09 9.13 10.08 11.50 9.69 9.33 9.98 -13.09%
EY 12.36 10.95 9.92 8.70 10.32 10.72 10.02 15.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.83 0.91 0.96 0.87 0.91 1.02 -17.13%

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