[EDGENTA] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 7.94%
YoY- 89.16%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 769,216 792,752 888,846 913,196 908,406 735,948 805,282 -3.01%
PBT 108,836 102,544 129,160 146,602 136,624 95,492 141,243 -15.99%
Tax -29,844 -26,696 -25,828 -20,760 -19,366 -18,900 -35,135 -10.33%
NP 78,992 75,848 103,332 125,842 117,258 76,592 106,108 -17.90%
-
NP to SH 61,312 56,616 78,780 101,165 93,720 57,576 82,681 -18.11%
-
Tax Rate 27.42% 26.03% 20.00% 14.16% 14.17% 19.79% 24.88% -
Total Cost 690,224 716,904 785,514 787,353 791,148 659,356 699,174 -0.85%
-
Net Worth 457,119 460,912 450,171 442,900 421,050 402,451 388,361 11.51%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 29,043 - - - 21,777 -
Div Payout % - - 36.87% - - - 26.34% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 457,119 460,912 450,171 442,900 421,050 402,451 388,361 11.51%
NOSH 362,792 362,923 363,041 363,033 362,974 362,569 362,954 -0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.27% 9.57% 11.63% 13.78% 12.91% 10.41% 13.18% -
ROE 13.41% 12.28% 17.50% 22.84% 22.26% 14.31% 21.29% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 212.03 218.44 244.83 251.55 250.27 202.98 221.87 -2.98%
EPS 16.90 15.60 21.70 27.87 25.82 15.88 22.78 -18.09%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.00 -
NAPS 1.26 1.27 1.24 1.22 1.16 1.11 1.07 11.54%
Adjusted Per Share Value based on latest NOSH - 363,128
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 92.45 95.28 106.83 109.75 109.18 88.45 96.78 -3.01%
EPS 7.37 6.80 9.47 12.16 11.26 6.92 9.94 -18.12%
DPS 0.00 0.00 3.49 0.00 0.00 0.00 2.62 -
NAPS 0.5494 0.554 0.5411 0.5323 0.5061 0.4837 0.4668 11.50%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.09 2.12 2.54 3.22 2.67 2.38 1.61 -
P/RPS 0.99 0.97 1.04 1.28 1.07 1.17 0.73 22.58%
P/EPS 12.37 13.59 11.71 11.56 10.34 14.99 7.07 45.34%
EY 8.09 7.36 8.54 8.65 9.67 6.67 14.15 -31.18%
DY 0.00 0.00 3.15 0.00 0.00 0.00 3.73 -
P/NAPS 1.66 1.67 2.05 2.64 2.30 2.14 1.50 7.01%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 06/05/11 25/02/11 16/11/10 05/08/10 05/05/10 25/02/10 -
Price 1.79 2.08 2.06 2.75 2.79 2.26 1.66 -
P/RPS 0.84 0.95 0.84 1.09 1.11 1.11 0.75 7.87%
P/EPS 10.59 13.33 9.49 9.87 10.81 14.23 7.29 28.35%
EY 9.44 7.50 10.53 10.13 9.25 7.03 13.72 -22.11%
DY 0.00 0.00 3.88 0.00 0.00 0.00 3.61 -
P/NAPS 1.42 1.64 1.66 2.25 2.41 2.04 1.55 -5.68%

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