[DEGEM] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -12.26%
YoY- -35.35%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 189,385 190,851 200,199 200,109 212,924 213,736 199,152 -3.28%
PBT 22,155 17,351 18,278 17,934 20,283 25,464 26,173 -10.48%
Tax -7,055 -5,778 -5,683 -5,398 -6,083 -5,566 -6,228 8.64%
NP 15,100 11,573 12,595 12,536 14,200 19,898 19,945 -16.89%
-
NP to SH 15,134 11,485 12,464 12,297 14,016 19,457 19,647 -15.92%
-
Tax Rate 31.84% 33.30% 31.09% 30.10% 29.99% 21.86% 23.80% -
Total Cost 174,285 179,278 187,604 187,573 198,724 193,838 179,207 -1.83%
-
Net Worth 148,405 143,536 141,890 138,052 134,210 134,138 131,423 8.41%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 148,405 143,536 141,890 138,052 134,210 134,138 131,423 8.41%
NOSH 133,698 134,146 133,859 134,031 134,210 134,138 134,105 -0.20%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.97% 6.06% 6.29% 6.26% 6.67% 9.31% 10.01% -
ROE 10.20% 8.00% 8.78% 8.91% 10.44% 14.51% 14.95% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 141.65 142.27 149.56 149.30 158.65 159.34 148.50 -3.09%
EPS 11.32 8.56 9.31 9.17 10.44 14.51 14.65 -15.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.07 1.06 1.03 1.00 1.00 0.98 8.63%
Adjusted Per Share Value based on latest NOSH - 134,031
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 141.33 142.43 149.40 149.34 158.90 159.50 148.62 -3.28%
EPS 11.29 8.57 9.30 9.18 10.46 14.52 14.66 -15.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1075 1.0712 1.0589 1.0302 1.0016 1.001 0.9808 8.41%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.99 0.90 0.85 0.79 0.77 0.88 0.99 -
P/RPS 0.70 0.63 0.57 0.53 0.49 0.55 0.67 2.95%
P/EPS 8.75 10.51 9.13 8.61 7.37 6.07 6.76 18.71%
EY 11.43 9.51 10.95 11.61 13.56 16.48 14.80 -15.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.84 0.80 0.77 0.77 0.88 1.01 -8.06%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 17/08/09 27/05/09 23/02/09 17/11/08 25/08/08 -
Price 1.13 0.78 0.75 0.90 0.82 0.80 0.91 -
P/RPS 0.80 0.55 0.50 0.60 0.52 0.50 0.61 19.75%
P/EPS 9.98 9.11 8.05 9.81 7.85 5.52 6.21 37.08%
EY 10.02 10.98 12.42 10.19 12.74 18.13 16.10 -27.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.73 0.71 0.87 0.82 0.80 0.93 6.33%

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