[EDGENTA] QoQ 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- 315.13%
YoY- 1889.06%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
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 221,750 217,989 183,995 186,066 309,396 186,420 198,188 7.75%
PBT 43,334 38,514 29,736 97,707 -30,411 28,782 25,636 41.76%
Tax -17,146 -10,692 -8,156 -25,470 -8,107 -8,248 -6,674 87.25%
NP 26,188 27,822 21,580 72,237 -38,518 20,534 18,962 23.94%
-
NP to SH 18,777 19,532 16,487 57,802 -26,869 16,502 14,154 20.67%
-
Tax Rate 39.57% 27.76% 27.43% 26.07% - 28.66% 26.03% -
Total Cost 195,562 190,167 162,415 113,829 347,914 165,886 179,226 5.97%
-
Net Worth 522,995 501,006 504,778 486,269 428,451 456,978 460,912 8.76%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 72,638 - - 29,030 - - - -
Div Payout % 386.85% - - 50.22% - - - -
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 522,995 501,006 504,778 486,269 428,451 456,978 460,912 8.76%
NOSH 363,191 363,048 363,149 362,887 363,094 362,681 362,923 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 11.81% 12.76% 11.73% 38.82% -12.45% 11.01% 9.57% -
ROE 3.59% 3.90% 3.27% 11.89% -6.27% 3.61% 3.07% -
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 61.06 60.04 50.67 51.27 85.21 51.40 54.61 7.70%
EPS 5.17 5.38 4.54 15.92 -7.40 4.55 3.90 20.61%
DPS 20.00 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 26.66 26.21 22.12 22.37 37.20 22.42 23.83 7.74%
EPS 2.26 2.35 1.98 6.95 -3.23 1.98 1.70 20.84%
DPS 8.73 0.00 0.00 3.49 0.00 0.00 0.00 -
NAPS 0.6289 0.6024 0.607 0.5847 0.5152 0.5495 0.5542 8.77%
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 2.10 2.60 3.24 3.49 1.58 4.07 3.88 -33.51%
P/EPS 24.76 29.00 36.12 11.24 -18.24 45.93 54.36 -40.71%
EY 4.04 3.45 2.77 8.90 -5.48 2.18 1.84 68.68%
DY 15.63 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 2.26 2.17 2.59 3.34 1.76 3.48 3.81 -29.33%
P/EPS 26.69 24.16 28.85 10.74 -20.27 39.34 53.33 -36.88%
EY 3.75 4.14 3.47 9.31 -4.93 2.54 1.88 58.25%
DY 14.49 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