[EDGENTA] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
04-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 26.66%
YoY- -70.9%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 908,406 735,948 805,282 678,958 622,834 563,704 661,224 23.65%
PBT 136,624 95,492 141,243 99,456 80,894 56,268 111,525 14.53%
Tax -19,366 -18,900 -35,135 -28,705 -25,706 -19,212 63,387 -
NP 117,258 76,592 106,108 70,750 55,188 37,056 174,912 -23.45%
-
NP to SH 93,720 57,576 82,681 53,482 42,226 29,064 155,696 -28.77%
-
Tax Rate 14.17% 19.79% 24.88% 28.86% 31.78% 34.14% -56.84% -
Total Cost 791,148 659,356 699,174 608,208 567,646 526,648 486,312 38.44%
-
Net Worth 421,050 402,451 388,361 348,484 326,489 326,969 319,450 20.27%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 21,777 - - - 14,520 -
Div Payout % - - 26.34% - - - 9.33% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 421,050 402,451 388,361 348,484 326,489 326,969 319,450 20.27%
NOSH 362,974 362,569 362,954 363,004 362,766 363,300 363,012 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.91% 10.41% 13.18% 10.42% 8.86% 6.57% 26.45% -
ROE 22.26% 14.31% 21.29% 15.35% 12.93% 8.89% 48.74% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 250.27 202.98 221.87 187.04 171.69 155.16 182.15 23.66%
EPS 25.82 15.88 22.78 14.73 11.64 8.00 42.89 -28.76%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 4.00 -
NAPS 1.16 1.11 1.07 0.96 0.90 0.90 0.88 20.28%
Adjusted Per Share Value based on latest NOSH - 363,269
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 109.23 88.50 96.83 81.64 74.89 67.78 79.51 23.65%
EPS 11.27 6.92 9.94 6.43 5.08 3.49 18.72 -28.76%
DPS 0.00 0.00 2.62 0.00 0.00 0.00 1.75 -
NAPS 0.5063 0.4839 0.467 0.419 0.3926 0.3932 0.3841 20.28%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.67 2.38 1.61 1.06 0.98 0.75 0.67 -
P/RPS 1.07 1.17 0.73 0.57 0.57 0.48 0.37 103.37%
P/EPS 10.34 14.99 7.07 7.19 8.42 9.38 1.56 254.08%
EY 9.67 6.67 14.15 13.90 11.88 10.67 64.01 -71.73%
DY 0.00 0.00 3.73 0.00 0.00 0.00 5.97 -
P/NAPS 2.30 2.14 1.50 1.10 1.09 0.83 0.76 109.64%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 05/08/10 05/05/10 25/02/10 04/11/09 07/08/09 28/04/09 26/05/09 -
Price 2.79 2.26 1.66 1.13 1.07 0.88 1.00 -
P/RPS 1.11 1.11 0.75 0.60 0.62 0.57 0.55 59.90%
P/EPS 10.81 14.23 7.29 7.67 9.19 11.00 2.33 178.95%
EY 9.25 7.03 13.72 13.04 10.88 9.09 42.89 -64.13%
DY 0.00 0.00 3.61 0.00 0.00 0.00 4.00 -
P/NAPS 2.41 2.04 1.55 1.18 1.19 0.98 1.14 64.94%

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