[DEGEM] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 30.57%
YoY- 158.85%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 189,385 212,924 157,735 144,244 108,184 135,338 114,007 8.81%
PBT 22,155 20,283 22,364 17,329 6,953 16,213 19,372 2.26%
Tax -7,055 -6,083 -4,499 -4,664 -2,106 -5,651 -6,244 2.05%
NP 15,100 14,200 17,865 12,665 4,847 10,562 13,128 2.35%
-
NP to SH 15,134 14,016 17,458 12,650 4,887 10,562 13,128 2.39%
-
Tax Rate 31.84% 29.99% 20.12% 26.91% 30.29% 34.85% 32.23% -
Total Cost 174,285 198,724 139,870 131,579 103,337 124,776 100,879 9.53%
-
Net Worth 148,405 134,210 121,961 104,425 115,277 103,319 62,986 15.33%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - 3,780 1,889 -
Div Payout % - - - - - 35.79% 14.39% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 148,405 134,210 121,961 104,425 115,277 103,319 62,986 15.33%
NOSH 133,698 134,210 134,023 133,878 138,888 126,000 62,986 13.35%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.97% 6.67% 11.33% 8.78% 4.48% 7.80% 11.52% -
ROE 10.20% 10.44% 14.31% 12.11% 4.24% 10.22% 20.84% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 141.65 158.65 117.69 107.74 77.89 107.41 181.00 -3.99%
EPS 11.32 10.44 13.03 9.45 3.52 8.38 20.84 -9.66%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 1.11 1.00 0.91 0.78 0.83 0.82 1.00 1.75%
Adjusted Per Share Value based on latest NOSH - 133,878
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 141.33 158.90 117.71 107.64 80.73 101.00 85.08 8.81%
EPS 11.29 10.46 13.03 9.44 3.65 7.88 9.80 2.38%
DPS 0.00 0.00 0.00 0.00 0.00 2.82 1.41 -
NAPS 1.1075 1.0016 0.9102 0.7793 0.8603 0.771 0.47 15.34%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.99 0.77 1.20 0.76 0.67 1.35 2.92 -
P/RPS 0.70 0.49 1.02 0.71 0.86 1.26 1.61 -12.95%
P/EPS 8.75 7.37 9.21 8.04 19.04 16.10 14.01 -7.53%
EY 11.43 13.56 10.86 12.43 5.25 6.21 7.14 8.15%
DY 0.00 0.00 0.00 0.00 0.00 2.22 1.03 -
P/NAPS 0.89 0.77 1.32 0.97 0.81 1.65 2.92 -17.94%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 23/02/09 29/02/08 28/02/07 28/02/06 28/02/05 26/02/04 -
Price 1.13 0.82 1.10 0.80 0.73 1.36 3.18 -
P/RPS 0.80 0.52 0.93 0.74 0.94 1.27 1.76 -12.30%
P/EPS 9.98 7.85 8.44 8.47 20.75 16.22 15.26 -6.82%
EY 10.02 12.74 11.84 11.81 4.82 6.16 6.55 7.33%
DY 0.00 0.00 0.00 0.00 0.00 2.21 0.94 -
P/NAPS 1.02 0.82 1.21 1.03 0.88 1.66 3.18 -17.24%

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