[DEGEM] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 0.64%
YoY- 10.89%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 114,007 109,930 103,131 104,181 102,277 99,696 98,177 10.44%
PBT 19,372 18,836 17,985 17,485 16,909 15,721 16,211 12.57%
Tax -6,244 -5,785 -5,798 -5,682 -5,181 -4,659 -4,844 18.38%
NP 13,128 13,051 12,187 11,803 11,728 11,062 11,367 10.04%
-
NP to SH 13,128 13,051 12,187 11,803 11,728 11,062 11,367 10.04%
-
Tax Rate 32.23% 30.71% 32.24% 32.50% 30.64% 29.64% 29.88% -
Total Cost 100,879 96,879 90,944 92,378 90,549 88,634 86,810 10.50%
-
Net Worth 62,986 62,954 62,934 80,024 41,982 73,522 72,288 -8.75%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,889 2,099 2,099 2,099 2,099 2,098 2,098 -6.73%
Div Payout % 14.39% 16.08% 17.22% 17.78% 17.90% 18.97% 18.46% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 62,986 62,954 62,934 80,024 41,982 73,522 72,288 -8.75%
NOSH 62,986 62,954 62,934 63,011 41,982 42,012 42,027 30.86%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 11.52% 11.87% 11.82% 11.33% 11.47% 11.10% 11.58% -
ROE 20.84% 20.73% 19.36% 14.75% 27.94% 15.05% 15.72% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 181.00 174.62 163.87 165.34 243.62 237.30 233.60 -15.60%
EPS 20.84 20.73 19.36 18.73 27.94 26.33 27.05 -15.91%
DPS 3.00 3.33 3.34 3.33 5.00 5.00 4.99 -28.70%
NAPS 1.00 1.00 1.00 1.27 1.00 1.75 1.72 -30.27%
Adjusted Per Share Value based on latest NOSH - 63,011
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 85.08 82.04 76.96 77.75 76.33 74.40 73.27 10.44%
EPS 9.80 9.74 9.09 8.81 8.75 8.26 8.48 10.09%
DPS 1.41 1.57 1.57 1.57 1.57 1.57 1.57 -6.89%
NAPS 0.47 0.4698 0.4697 0.5972 0.3133 0.5487 0.5395 -8.76%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.92 2.96 2.50 1.63 2.08 2.80 3.52 -
P/RPS 1.61 1.70 1.53 0.99 0.85 1.18 1.51 4.35%
P/EPS 14.01 14.28 12.91 8.70 7.45 10.63 13.01 5.04%
EY 7.14 7.00 7.75 11.49 13.43 9.40 7.68 -4.73%
DY 1.03 1.13 1.33 2.04 2.40 1.79 1.42 -19.22%
P/NAPS 2.92 2.96 2.50 1.28 2.08 1.60 2.05 26.51%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 05/11/03 19/08/03 20/05/03 25/02/03 15/01/03 27/08/02 -
Price 3.18 2.95 2.90 1.88 2.09 2.30 3.18 -
P/RPS 1.76 1.69 1.77 1.14 0.86 0.97 1.36 18.69%
P/EPS 15.26 14.23 14.98 10.04 7.48 8.74 11.76 18.91%
EY 6.55 7.03 6.68 9.96 13.37 11.45 8.51 -15.97%
DY 0.94 1.13 1.15 1.77 2.39 2.17 1.57 -28.89%
P/NAPS 3.18 2.95 2.90 1.48 2.09 1.31 1.85 43.35%

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