[DEGEM] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[DEGEM] DEGEM BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -27.96%
YoY- -19.72%
Quarter Report
Latest QR
Upcoming QR
DEGEM's Result
DEGEM's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 219,703 185,253 189,385 212,924 157,735 144,244 108,184 12.52%
PBT 34,391 21,038 22,155 20,283 22,364 17,329 6,953 30.51%
Tax -9,578 -6,586 -7,055 -6,083 -4,499 -4,664 -2,106 28.70%
NP 24,813 14,452 15,100 14,200 17,865 12,665 4,847 31.26%
-
NP to SH 23,395 14,145 15,134 14,016 17,458 12,650 4,887 29.80%
-
Tax Rate 27.85% 31.31% 31.84% 29.99% 20.12% 26.91% 30.29% -
Total Cost 194,890 170,801 174,285 198,724 139,870 131,579 103,337 11.14%
-
Net Worth 182,301 157,156 148,405 134,210 121,961 104,425 115,277 7.93%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 182,301 157,156 148,405 134,210 121,961 104,425 115,277 7.93%
NOSH 132,102 132,064 133,698 134,210 134,023 133,878 138,888 -0.83%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 11.29% 7.80% 7.97% 6.67% 11.33% 8.78% 4.48% -
ROE 12.83% 9.00% 10.20% 10.44% 14.31% 12.11% 4.24% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 166.31 140.27 141.65 158.65 117.69 107.74 77.89 13.46%
EPS 17.71 10.71 11.32 10.44 13.03 9.45 3.52 30.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.19 1.11 1.00 0.91 0.78 0.83 8.83%
Adjusted Per Share Value based on latest NOSH - 134,210
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 163.96 138.25 141.33 158.90 117.71 107.64 80.73 12.52%
EPS 17.46 10.56 11.29 10.46 13.03 9.44 3.65 29.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3605 1.1728 1.1075 1.0016 0.9102 0.7793 0.8603 7.93%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.06 1.12 0.99 0.77 1.20 0.76 0.67 -
P/RPS 0.64 0.80 0.70 0.49 1.02 0.71 0.86 -4.80%
P/EPS 5.99 10.46 8.75 7.37 9.21 8.04 19.04 -17.52%
EY 16.71 9.56 11.43 13.56 10.86 12.43 5.25 21.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.94 0.89 0.77 1.32 0.97 0.81 -0.84%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 23/02/11 24/02/10 23/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.89 1.08 1.13 0.82 1.10 0.80 0.73 -
P/RPS 0.54 0.77 0.80 0.52 0.93 0.74 0.94 -8.82%
P/EPS 5.03 10.08 9.98 7.85 8.44 8.47 20.75 -21.02%
EY 19.90 9.92 10.02 12.74 11.84 11.81 4.82 26.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.91 1.02 0.82 1.21 1.03 0.88 -5.16%

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