[EDGENTA] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 7.08%
YoY- 16.48%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 856,796 831,645 803,968 735,980 880,070 925,338 769,216 7.41%
PBT 198,598 148,778 136,500 118,944 121,714 32,009 108,836 49.05%
Tax -51,130 -47,992 -37,696 -32,624 -48,499 -30,705 -29,844 42.94%
NP 147,468 100,786 98,804 86,320 73,215 1,304 78,992 51.32%
-
NP to SH 108,502 73,061 72,038 65,948 61,589 5,049 61,312 46.05%
-
Tax Rate 25.75% 32.26% 27.62% 27.43% 39.85% 95.93% 27.42% -
Total Cost 709,328 730,858 705,164 649,660 806,855 924,034 690,224 1.82%
-
Net Worth 519,153 522,557 501,070 504,778 486,373 429,678 457,119 8.81%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 108,913 96,769 - - 29,037 - - -
Div Payout % 100.38% 132.45% - - 47.15% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 519,153 522,557 501,070 504,778 486,373 429,678 457,119 8.81%
NOSH 363,044 363,191 363,094 363,149 362,965 364,134 362,792 0.04%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 17.21% 12.12% 12.29% 11.73% 8.32% 0.14% 10.27% -
ROE 20.90% 13.98% 14.38% 13.06% 12.66% 1.18% 13.41% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 236.00 229.17 221.42 202.67 242.47 254.12 212.03 7.36%
EPS 29.89 20.13 19.84 18.16 16.97 1.39 16.90 45.99%
DPS 30.00 26.67 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.43 1.44 1.38 1.39 1.34 1.18 1.26 8.76%
Adjusted Per Share Value based on latest NOSH - 363,149
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 103.03 100.00 96.67 88.50 105.83 111.27 92.50 7.41%
EPS 13.05 8.79 8.66 7.93 7.41 0.61 7.37 46.10%
DPS 13.10 11.64 0.00 0.00 3.49 0.00 0.00 -
NAPS 0.6243 0.6284 0.6025 0.607 0.5848 0.5167 0.5497 8.81%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.45 1.28 1.56 1.64 1.79 1.35 2.09 -
P/RPS 0.61 0.56 0.70 0.81 0.74 0.53 0.99 -27.48%
P/EPS 4.85 6.36 7.86 9.03 10.55 97.36 12.37 -46.27%
EY 20.61 15.73 12.72 11.07 9.48 1.03 8.09 86.00%
DY 20.69 20.83 0.00 0.00 4.47 0.00 0.00 -
P/NAPS 1.01 0.89 1.13 1.18 1.34 1.14 1.66 -28.08%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 19/11/12 09/08/12 24/05/12 29/02/12 30/11/11 23/08/11 -
Price 1.44 1.38 1.30 1.31 1.71 1.50 1.79 -
P/RPS 0.61 0.60 0.59 0.65 0.71 0.59 0.84 -19.12%
P/EPS 4.82 6.85 6.55 7.21 10.08 108.17 10.59 -40.68%
EY 20.75 14.59 15.26 13.86 9.92 0.92 9.44 68.65%
DY 20.83 19.32 0.00 0.00 4.68 0.00 0.00 -
P/NAPS 1.01 0.96 0.94 0.94 1.28 1.27 1.42 -20.23%

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