[DEGEM] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[DEGEM] DEGEM BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 8.82%
YoY- -17.38%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 230,452 199,752 162,752 196,726 222,176 139,342 137,126 9.02%
PBT 22,442 24,016 17,290 21,328 25,338 17,720 16,966 4.76%
Tax -5,840 -6,930 -5,010 -6,476 -7,276 -3,818 -3,736 7.72%
NP 16,602 17,086 12,280 14,852 18,062 13,902 13,230 3.85%
-
NP to SH 15,990 15,550 11,868 14,760 17,864 13,722 13,212 3.22%
-
Tax Rate 26.02% 28.86% 28.98% 30.36% 28.72% 21.55% 22.02% -
Total Cost 213,850 182,666 150,472 181,874 204,114 125,440 123,896 9.51%
-
Net Worth 19,063,311 169,079 153,350 141,974 131,234 112,563 116,576 133.66%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 19,063,311 169,079 153,350 141,974 131,234 112,563 116,576 133.66%
NOSH 132,384 133,133 133,348 133,938 133,913 134,003 133,995 -0.20%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.20% 8.55% 7.55% 7.55% 8.13% 9.98% 9.65% -
ROE 0.08% 9.20% 7.74% 10.40% 13.61% 12.19% 11.33% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 174.08 150.04 122.05 146.88 165.91 103.98 102.34 9.24%
EPS 12.08 11.68 8.90 11.02 13.34 10.24 9.86 3.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 144.00 1.27 1.15 1.06 0.98 0.84 0.87 134.13%
Adjusted Per Share Value based on latest NOSH - 133,859
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 171.98 149.07 121.46 146.81 165.80 103.99 102.33 9.02%
EPS 11.93 11.60 8.86 11.01 13.33 10.24 9.86 3.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 142.2635 1.2618 1.1444 1.0595 0.9794 0.84 0.87 133.66%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.95 1.01 0.95 0.85 0.99 1.25 0.80 -
P/RPS 0.55 0.67 0.78 0.58 0.60 1.20 0.78 -5.65%
P/EPS 7.87 8.65 10.67 7.71 7.42 12.21 8.11 -0.49%
EY 12.71 11.56 9.37 12.96 13.47 8.19 12.33 0.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.80 0.83 0.80 1.01 1.49 0.92 -52.90%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 16/08/11 17/08/10 17/08/09 25/08/08 21/08/07 15/08/06 -
Price 0.87 0.98 1.00 0.75 0.91 1.00 1.11 -
P/RPS 0.50 0.65 0.82 0.51 0.55 0.96 1.08 -12.03%
P/EPS 7.20 8.39 11.24 6.81 6.82 9.77 11.26 -7.17%
EY 13.88 11.92 8.90 14.69 14.66 10.24 8.88 7.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.77 0.87 0.71 0.93 1.19 1.28 -55.42%

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