[DEGEM] QoQ TTM 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- 11.02%
YoY- -6.53%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 216,600 203,753 193,787 185,253 172,447 172,398 181,735 12.40%
PBT 28,017 24,401 21,950 21,038 19,453 20,136 21,590 18.95%
Tax -7,793 -7,546 -6,474 -6,586 -6,788 -6,322 -6,828 9.20%
NP 20,224 16,855 15,476 14,452 12,665 13,814 14,762 23.32%
-
NP to SH 18,901 15,986 14,891 14,145 12,741 13,688 14,798 17.70%
-
Tax Rate 27.82% 30.92% 29.49% 31.31% 34.89% 31.40% 31.63% -
Total Cost 196,376 186,898 178,311 170,801 159,782 158,584 166,973 11.40%
-
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 9.34% 8.27% 7.99% 7.80% 7.34% 8.01% 8.12% -
ROE 11.02% 9.53% 9.10% 9.00% 8.32% 8.97% 9.77% -
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 164.18 154.33 146.83 140.27 130.69 129.94 135.63 13.56%
EPS 14.33 12.11 11.28 10.71 9.66 10.32 11.04 18.97%
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 161.64 152.05 144.62 138.25 128.69 128.66 135.62 12.40%
EPS 14.11 11.93 11.11 10.56 9.51 10.21 11.04 17.75%
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 0.55 0.65 0.71 0.80 0.80 0.73 0.75 -18.66%
P/EPS 6.35 8.34 9.22 10.46 10.87 9.21 9.24 -22.10%
EY 15.74 11.99 10.85 9.56 9.20 10.86 10.83 28.27%
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 0.64 0.64 0.70 0.77 0.85 0.77 0.76 -10.81%
P/EPS 7.33 8.09 9.13 10.08 11.50 9.69 9.33 -14.84%
EY 13.64 12.36 10.95 9.92 8.70 10.32 10.72 17.40%
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