[EDGENTA] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 9.23%
YoY- 17.49%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 663,472 856,796 831,645 803,968 735,980 880,070 925,338 -19.87%
PBT 89,800 198,598 148,778 136,500 118,944 121,714 32,009 98.79%
Tax -22,592 -51,130 -47,992 -37,696 -32,624 -48,499 -30,705 -18.48%
NP 67,208 147,468 100,786 98,804 86,320 73,215 1,304 1281.61%
-
NP to SH 46,132 108,502 73,061 72,038 65,948 61,589 5,049 336.46%
-
Tax Rate 25.16% 25.75% 32.26% 27.62% 27.43% 39.85% 95.93% -
Total Cost 596,264 709,328 730,858 705,164 649,660 806,855 924,034 -25.30%
-
Net Worth 529,502 519,153 522,557 501,070 504,778 486,373 429,678 14.92%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 108,913 96,769 - - 29,037 - -
Div Payout % - 100.38% 132.45% - - 47.15% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 529,502 519,153 522,557 501,070 504,778 486,373 429,678 14.92%
NOSH 362,672 363,044 363,191 363,094 363,149 362,965 364,134 -0.26%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.13% 17.21% 12.12% 12.29% 11.73% 8.32% 0.14% -
ROE 8.71% 20.90% 13.98% 14.38% 13.06% 12.66% 1.18% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 182.94 236.00 229.17 221.42 202.67 242.47 254.12 -19.65%
EPS 12.72 29.89 20.13 19.84 18.16 16.97 1.39 336.91%
DPS 0.00 30.00 26.67 0.00 0.00 8.00 0.00 -
NAPS 1.46 1.43 1.44 1.38 1.39 1.34 1.18 15.23%
Adjusted Per Share Value based on latest NOSH - 363,048
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 79.74 102.98 99.95 96.63 88.46 105.77 111.21 -19.87%
EPS 5.54 13.04 8.78 8.66 7.93 7.40 0.61 334.71%
DPS 0.00 13.09 11.63 0.00 0.00 3.49 0.00 -
NAPS 0.6364 0.624 0.628 0.6022 0.6067 0.5846 0.5164 14.93%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.56 1.45 1.28 1.56 1.64 1.79 1.35 -
P/RPS 0.85 0.61 0.56 0.70 0.81 0.74 0.53 36.97%
P/EPS 12.26 4.85 6.36 7.86 9.03 10.55 97.36 -74.84%
EY 8.15 20.61 15.73 12.72 11.07 9.48 1.03 296.58%
DY 0.00 20.69 20.83 0.00 0.00 4.47 0.00 -
P/NAPS 1.07 1.01 0.89 1.13 1.18 1.34 1.14 -4.13%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 10/05/13 25/02/13 19/11/12 09/08/12 24/05/12 29/02/12 30/11/11 -
Price 1.64 1.44 1.38 1.30 1.31 1.71 1.50 -
P/RPS 0.90 0.61 0.60 0.59 0.65 0.71 0.59 32.47%
P/EPS 12.89 4.82 6.85 6.55 7.21 10.08 108.17 -75.75%
EY 7.76 20.75 14.59 15.26 13.86 9.92 0.92 313.82%
DY 0.00 20.83 19.32 0.00 0.00 4.68 0.00 -
P/NAPS 1.12 1.01 0.96 0.94 0.94 1.28 1.27 -8.03%

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