[DEGEM] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1.4%
YoY- 1430.98%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 67,440 62,849 59,746 46,940 48,406 49,218 42,320 8.06%
PBT 10,626 14,229 7,855 6,270 1,466 6,647 3,661 19.41%
Tax -2,545 -4,191 -2,406 -2,608 -1,331 -814 -803 21.17%
NP 8,081 10,038 5,449 3,662 135 5,833 2,858 18.89%
-
NP to SH 7,637 9,802 5,308 3,904 255 5,696 2,865 17.73%
-
Tax Rate 23.95% 29.45% 30.63% 41.59% 90.79% 12.25% 21.93% -
Total Cost 59,359 52,811 54,297 43,278 48,271 43,385 39,462 7.03%
-
Net Worth 195,854 182,301 157,156 148,405 134,210 121,961 104,425 11.04%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 195,854 182,301 157,156 148,405 134,210 121,961 104,425 11.04%
NOSH 131,445 132,102 132,064 133,698 134,210 134,023 133,878 -0.30%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.98% 15.97% 9.12% 7.80% 0.28% 11.85% 6.75% -
ROE 3.90% 5.38% 3.38% 2.63% 0.19% 4.67% 2.74% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 51.31 47.58 45.24 35.11 36.07 36.72 31.61 8.40%
EPS 5.81 7.42 4.02 2.92 0.19 4.25 2.14 18.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.38 1.19 1.11 1.00 0.91 0.78 11.37%
Adjusted Per Share Value based on latest NOSH - 133,698
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 50.33 46.90 44.59 35.03 36.12 36.73 31.58 8.06%
EPS 5.70 7.31 3.96 2.91 0.19 4.25 2.14 17.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4616 1.3605 1.1728 1.1075 1.0016 0.9102 0.7793 11.03%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.80 1.06 1.12 0.99 0.77 1.20 0.76 -
P/RPS 1.56 2.23 2.48 2.82 2.13 3.27 2.40 -6.92%
P/EPS 13.77 14.29 27.87 33.90 405.26 28.24 35.51 -14.59%
EY 7.26 7.00 3.59 2.95 0.25 3.54 2.82 17.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.77 0.94 0.89 0.77 1.32 0.97 -9.29%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 23/02/11 24/02/10 23/02/09 29/02/08 28/02/07 -
Price 0.80 0.89 1.08 1.13 0.82 1.10 0.80 -
P/RPS 1.56 1.87 2.39 3.22 2.27 3.00 2.53 -7.73%
P/EPS 13.77 11.99 26.87 38.70 431.58 25.88 37.38 -15.31%
EY 7.26 8.34 3.72 2.58 0.23 3.86 2.68 18.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.64 0.91 1.02 0.82 1.21 1.03 -10.19%

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