[EDGENTA] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 1119.75%
YoY- -21.82%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 831,645 803,968 735,980 880,070 925,338 769,216 792,752 3.23%
PBT 148,778 136,500 118,944 121,714 32,009 108,836 102,544 28.07%
Tax -47,992 -37,696 -32,624 -48,499 -30,705 -29,844 -26,696 47.69%
NP 100,786 98,804 86,320 73,215 1,304 78,992 75,848 20.80%
-
NP to SH 73,061 72,038 65,948 61,589 5,049 61,312 56,616 18.47%
-
Tax Rate 32.26% 27.62% 27.43% 39.85% 95.93% 27.42% 26.03% -
Total Cost 730,858 705,164 649,660 806,855 924,034 690,224 716,904 1.28%
-
Net Worth 522,557 501,070 504,778 486,373 429,678 457,119 460,912 8.70%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 96,769 - - 29,037 - - - -
Div Payout % 132.45% - - 47.15% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 522,557 501,070 504,778 486,373 429,678 457,119 460,912 8.70%
NOSH 363,191 363,094 363,149 362,965 364,134 362,792 362,923 0.04%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.12% 12.29% 11.73% 8.32% 0.14% 10.27% 9.57% -
ROE 13.98% 14.38% 13.06% 12.66% 1.18% 13.41% 12.28% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 229.17 221.42 202.67 242.47 254.12 212.03 218.44 3.23%
EPS 20.13 19.84 18.16 16.97 1.39 16.90 15.60 18.47%
DPS 26.67 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.44 1.38 1.39 1.34 1.18 1.26 1.27 8.71%
Adjusted Per Share Value based on latest NOSH - 362,887
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 99.95 96.63 88.46 105.77 111.21 92.45 95.28 3.23%
EPS 8.78 8.66 7.93 7.40 0.61 7.37 6.80 18.51%
DPS 11.63 0.00 0.00 3.49 0.00 0.00 0.00 -
NAPS 0.628 0.6022 0.6067 0.5846 0.5164 0.5494 0.554 8.69%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.28 1.56 1.64 1.79 1.35 2.09 2.12 -
P/RPS 0.56 0.70 0.81 0.74 0.53 0.99 0.97 -30.59%
P/EPS 6.36 7.86 9.03 10.55 97.36 12.37 13.59 -39.63%
EY 15.73 12.72 11.07 9.48 1.03 8.09 7.36 65.69%
DY 20.83 0.00 0.00 4.47 0.00 0.00 0.00 -
P/NAPS 0.89 1.13 1.18 1.34 1.14 1.66 1.67 -34.19%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 09/08/12 24/05/12 29/02/12 30/11/11 23/08/11 06/05/11 -
Price 1.38 1.30 1.31 1.71 1.50 1.79 2.08 -
P/RPS 0.60 0.59 0.65 0.71 0.59 0.84 0.95 -26.32%
P/EPS 6.85 6.55 7.21 10.08 108.17 10.59 13.33 -35.76%
EY 14.59 15.26 13.86 9.92 0.92 9.44 7.50 55.64%
DY 19.32 0.00 0.00 4.68 0.00 0.00 0.00 -
P/NAPS 0.96 0.94 0.94 1.28 1.27 1.42 1.64 -29.95%

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