[DEGEM] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[DEGEM] DEGEM BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 52.17%
YoY- -18.39%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 183,357 156,854 125,507 142,445 164,518 108,517 101,924 10.27%
PBT 19,155 20,162 13,183 15,885 18,817 15,717 13,668 5.78%
Tax -4,423 -5,387 -4,180 -4,447 -4,752 -3,685 -3,861 2.28%
NP 14,732 14,775 9,003 11,438 14,065 12,032 9,807 7.01%
-
NP to SH 14,044 13,593 8,837 11,230 13,761 11,880 9,796 6.18%
-
Tax Rate 23.09% 26.72% 31.71% 27.99% 25.25% 23.45% 28.25% -
Total Cost 168,625 142,079 116,504 131,007 150,453 96,485 92,117 10.59%
-
Net Worth 196,086 172,399 154,381 143,390 133,992 115,183 101,846 11.52%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 196,086 172,399 154,381 143,390 133,992 115,183 101,846 11.52%
NOSH 132,490 132,614 133,087 134,009 133,992 133,934 134,008 -0.18%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.03% 9.42% 7.17% 8.03% 8.55% 11.09% 9.62% -
ROE 7.16% 7.88% 5.72% 7.83% 10.27% 10.31% 9.62% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 138.39 118.28 94.30 106.29 122.78 81.02 76.06 10.48%
EPS 10.60 10.25 6.64 8.38 10.27 8.87 7.31 6.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.30 1.16 1.07 1.00 0.86 0.76 11.73%
Adjusted Per Share Value based on latest NOSH - 134,146
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 136.83 117.06 93.66 106.30 122.77 80.98 76.06 10.27%
EPS 10.48 10.14 6.59 8.38 10.27 8.87 7.31 6.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4633 1.2866 1.1521 1.0701 0.9999 0.8596 0.76 11.52%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.91 0.91 1.05 0.90 0.88 1.05 0.72 -
P/RPS 0.66 0.77 1.11 0.85 0.72 1.30 0.95 -5.88%
P/EPS 8.58 8.88 15.81 10.74 8.57 11.84 9.85 -2.27%
EY 11.65 11.26 6.32 9.31 11.67 8.45 10.15 2.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.70 0.91 0.84 0.88 1.22 0.95 -7.11%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 22/11/11 15/11/10 18/11/09 17/11/08 20/11/07 30/11/06 -
Price 0.84 1.05 1.11 0.78 0.80 1.20 0.69 -
P/RPS 0.61 0.89 1.18 0.73 0.65 1.48 0.91 -6.44%
P/EPS 7.92 10.24 16.72 9.31 7.79 13.53 9.44 -2.88%
EY 12.62 9.76 5.98 10.74 12.84 7.39 10.59 2.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.81 0.96 0.73 0.80 1.40 0.91 -7.49%

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