[EDGENTA] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
05-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -30.36%
YoY- 98.1%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 888,846 913,196 908,406 735,948 805,282 678,958 622,834 26.67%
PBT 129,160 146,602 136,624 95,492 141,243 99,456 80,894 36.49%
Tax -25,828 -20,760 -19,366 -18,900 -35,135 -28,705 -25,706 0.31%
NP 103,332 125,842 117,258 76,592 106,108 70,750 55,188 51.73%
-
NP to SH 78,780 101,165 93,720 57,576 82,681 53,482 42,226 51.37%
-
Tax Rate 20.00% 14.16% 14.17% 19.79% 24.88% 28.86% 31.78% -
Total Cost 785,514 787,353 791,148 659,356 699,174 608,208 567,646 24.10%
-
Net Worth 450,171 442,900 421,050 402,451 388,361 348,484 326,489 23.80%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 29,043 - - - 21,777 - - -
Div Payout % 36.87% - - - 26.34% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 450,171 442,900 421,050 402,451 388,361 348,484 326,489 23.80%
NOSH 363,041 363,033 362,974 362,569 362,954 363,004 362,766 0.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.63% 13.78% 12.91% 10.41% 13.18% 10.42% 8.86% -
ROE 17.50% 22.84% 22.26% 14.31% 21.29% 15.35% 12.93% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 244.83 251.55 250.27 202.98 221.87 187.04 171.69 26.60%
EPS 21.70 27.87 25.82 15.88 22.78 14.73 11.64 51.30%
DPS 8.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.24 1.22 1.16 1.11 1.07 0.96 0.90 23.74%
Adjusted Per Share Value based on latest NOSH - 362,569
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 106.83 109.75 109.18 88.45 96.78 81.60 74.86 26.67%
EPS 9.47 12.16 11.26 6.92 9.94 6.43 5.08 51.29%
DPS 3.49 0.00 0.00 0.00 2.62 0.00 0.00 -
NAPS 0.5411 0.5323 0.5061 0.4837 0.4668 0.4188 0.3924 23.81%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.54 3.22 2.67 2.38 1.61 1.06 0.98 -
P/RPS 1.04 1.28 1.07 1.17 0.73 0.57 0.57 49.15%
P/EPS 11.71 11.56 10.34 14.99 7.07 7.19 8.42 24.51%
EY 8.54 8.65 9.67 6.67 14.15 13.90 11.88 -19.70%
DY 3.15 0.00 0.00 0.00 3.73 0.00 0.00 -
P/NAPS 2.05 2.64 2.30 2.14 1.50 1.10 1.09 52.18%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 16/11/10 05/08/10 05/05/10 25/02/10 04/11/09 07/08/09 -
Price 2.06 2.75 2.79 2.26 1.66 1.13 1.07 -
P/RPS 0.84 1.09 1.11 1.11 0.75 0.60 0.62 22.37%
P/EPS 9.49 9.87 10.81 14.23 7.29 7.67 9.19 2.15%
EY 10.53 10.13 9.25 7.03 13.72 13.04 10.88 -2.15%
DY 3.88 0.00 0.00 0.00 3.61 0.00 0.00 -
P/NAPS 1.66 2.25 2.41 2.04 1.55 1.18 1.19 24.77%

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