[DEGEM] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[DEGEM] DEGEM BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 5.27%
YoY- 0.63%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 219,703 216,600 203,753 193,787 185,253 172,447 172,398 17.49%
PBT 34,391 28,017 24,401 21,950 21,038 19,453 20,136 42.74%
Tax -9,578 -7,793 -7,546 -6,474 -6,586 -6,788 -6,322 31.81%
NP 24,813 20,224 16,855 15,476 14,452 12,665 13,814 47.60%
-
NP to SH 23,395 18,901 15,986 14,891 14,145 12,741 13,688 42.81%
-
Tax Rate 27.85% 27.82% 30.92% 29.49% 31.31% 34.89% 31.40% -
Total Cost 194,890 196,376 186,898 178,311 170,801 159,782 158,584 14.68%
-
Net Worth 182,301 171,505 167,673 163,654 157,156 153,067 152,573 12.56%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 182,301 171,505 167,673 163,654 157,156 153,067 152,573 12.56%
NOSH 132,102 131,927 132,026 131,979 132,064 131,954 132,672 -0.28%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.29% 9.34% 8.27% 7.99% 7.80% 7.34% 8.01% -
ROE 12.83% 11.02% 9.53% 9.10% 9.00% 8.32% 8.97% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 166.31 164.18 154.33 146.83 140.27 130.69 129.94 17.82%
EPS 17.71 14.33 12.11 11.28 10.71 9.66 10.32 43.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.30 1.27 1.24 1.19 1.16 1.15 12.88%
Adjusted Per Share Value based on latest NOSH - 131,979
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 163.96 161.64 152.05 144.62 138.25 128.69 128.66 17.49%
EPS 17.46 14.11 11.93 11.11 10.56 9.51 10.21 42.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3605 1.2799 1.2513 1.2213 1.1728 1.1423 1.1386 12.56%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.06 0.91 1.01 1.04 1.12 1.05 0.95 -
P/RPS 0.64 0.55 0.65 0.71 0.80 0.80 0.73 -8.37%
P/EPS 5.99 6.35 8.34 9.22 10.46 10.87 9.21 -24.87%
EY 16.71 15.74 11.99 10.85 9.56 9.20 10.86 33.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.70 0.80 0.84 0.94 0.91 0.83 -4.86%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 22/11/11 16/08/11 19/05/11 23/02/11 15/11/10 17/08/10 -
Price 0.89 1.05 0.98 1.03 1.08 1.11 1.00 -
P/RPS 0.54 0.64 0.64 0.70 0.77 0.85 0.77 -21.01%
P/EPS 5.03 7.33 8.09 9.13 10.08 11.50 9.69 -35.33%
EY 19.90 13.64 12.36 10.95 9.92 8.70 10.32 54.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.81 0.77 0.83 0.91 0.96 0.87 -18.46%

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