[DEGEM] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 2.71%
YoY- 15.83%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 209,138 167,342 189,926 219,357 144,689 135,898 109,298 11.41%
PBT 26,882 17,577 21,180 25,089 20,956 18,224 9,610 18.69%
Tax -7,182 -5,573 -5,929 -6,336 -4,913 -5,148 -2,937 16.06%
NP 19,700 12,004 15,250 18,753 16,042 13,076 6,673 19.76%
-
NP to SH 18,124 11,782 14,973 18,348 15,840 13,061 6,592 18.35%
-
Tax Rate 26.72% 31.71% 27.99% 25.25% 23.44% 28.25% 30.56% -
Total Cost 189,438 155,338 174,676 200,604 128,646 122,822 102,625 10.75%
-
Net Worth 172,399 154,381 143,390 133,992 115,183 101,846 103,441 8.88%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 172,399 154,381 143,390 133,992 115,183 101,846 103,441 8.88%
NOSH 132,614 133,087 134,009 133,992 133,934 134,008 134,339 -0.21%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 9.42% 7.17% 8.03% 8.55% 11.09% 9.62% 6.11% -
ROE 10.51% 7.63% 10.44% 13.69% 13.75% 12.82% 6.37% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 157.70 125.74 141.73 163.71 108.03 101.41 81.36 11.65%
EPS 13.67 8.85 11.17 13.69 11.83 9.75 4.95 18.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.16 1.07 1.00 0.86 0.76 0.77 9.11%
Adjusted Per Share Value based on latest NOSH - 134,138
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 156.07 124.88 141.74 163.70 107.98 101.42 81.57 11.41%
EPS 13.53 8.79 11.17 13.69 11.82 9.75 4.92 18.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2866 1.1521 1.0701 0.9999 0.8596 0.76 0.772 8.88%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.91 1.05 0.90 0.88 1.05 0.72 0.70 -
P/RPS 0.58 0.84 0.64 0.54 0.97 0.71 0.86 -6.35%
P/EPS 6.66 11.86 8.05 6.43 8.88 7.39 14.27 -11.92%
EY 15.02 8.43 12.41 15.56 11.26 13.54 7.01 13.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.91 0.84 0.88 1.22 0.95 0.91 -4.27%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 15/11/10 18/11/09 17/11/08 20/11/07 30/11/06 28/11/05 -
Price 1.05 1.11 0.78 0.80 1.20 0.69 0.75 -
P/RPS 0.67 0.88 0.55 0.49 1.11 0.68 0.92 -5.14%
P/EPS 7.68 12.54 6.98 5.84 10.15 7.08 15.28 -10.82%
EY 13.02 7.98 14.32 17.12 9.86 14.13 6.54 12.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.96 0.73 0.80 1.40 0.91 0.97 -2.95%

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