[DEGEM] YoY Annualized Quarter 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- -3.09%
YoY- -33.64%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 242,264 188,940 154,804 185,404 236,664 135,036 118,076 12.71%
PBT 24,944 21,632 17,984 20,244 29,640 20,088 11,772 13.31%
Tax -5,804 -4,988 -5,436 -6,344 -9,084 -5,424 -2,636 14.04%
NP 19,140 16,644 12,548 13,900 20,556 14,664 9,136 13.10%
-
NP to SH 18,468 15,204 12,220 13,564 20,440 14,192 9,128 12.45%
-
Tax Rate 23.27% 23.06% 30.23% 31.34% 30.65% 27.00% 22.39% -
Total Cost 223,124 172,296 142,256 171,504 216,108 120,372 108,940 12.67%
-
Net Worth 185,999 163,654 151,410 138,052 12,741,469 109,787 112,757 8.69%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 185,999 163,654 151,410 138,052 12,741,469 109,787 112,757 8.69%
NOSH 131,914 131,979 133,991 134,031 134,120 133,886 134,235 -0.29%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.90% 8.81% 8.11% 7.50% 8.69% 10.86% 7.74% -
ROE 9.93% 9.29% 8.07% 9.83% 0.16% 12.93% 8.10% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 183.65 143.16 115.53 138.33 176.46 100.86 87.96 13.04%
EPS 14.00 11.52 9.12 10.12 15.24 10.60 6.84 12.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.24 1.13 1.03 95.00 0.82 0.84 9.00%
Adjusted Per Share Value based on latest NOSH - 134,031
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 180.79 141.00 115.53 138.36 176.61 100.77 88.12 12.71%
EPS 13.78 11.35 9.12 10.12 15.25 10.59 6.81 12.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3881 1.2213 1.1299 1.0302 95.0856 0.8193 0.8415 8.69%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.95 1.04 1.02 0.79 0.95 0.80 0.73 -
P/RPS 0.52 0.73 0.88 0.57 0.54 0.79 0.83 -7.49%
P/EPS 6.79 9.03 11.18 7.81 6.23 7.55 10.74 -7.35%
EY 14.74 11.08 8.94 12.81 16.04 13.25 9.32 7.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.84 0.90 0.77 0.01 0.98 0.87 -4.25%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 19/05/11 18/05/10 27/05/09 16/05/08 25/05/07 29/05/06 -
Price 0.85 1.03 1.03 0.90 0.95 1.18 0.79 -
P/RPS 0.46 0.72 0.89 0.65 0.54 1.17 0.90 -10.57%
P/EPS 6.07 8.94 11.29 8.89 6.23 11.13 11.62 -10.24%
EY 16.47 11.18 8.85 11.24 16.04 8.98 8.61 11.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.83 0.91 0.87 0.01 1.44 0.94 -7.20%

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