[EDGENTA] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 9.79%
YoY- 30.0%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 681,593 669,675 650,567 652,296 642,637 620,230 614,449 7.15%
PBT 102,757 99,445 97,236 102,285 96,090 87,185 90,849 8.54%
Tax 72,629 -22,152 -22,511 -26,668 -25,910 -24,939 -32,648 -
NP 175,386 77,293 74,725 75,617 70,180 62,246 58,201 108.48%
-
NP to SH 149,716 51,962 53,526 46,827 42,652 36,674 30,824 186.52%
-
Tax Rate -70.68% 22.28% 23.15% 26.07% 26.96% 28.60% 35.94% -
Total Cost 506,207 592,382 575,842 576,679 572,457 557,984 556,248 -6.08%
-
Net Worth 388,375 278,389 296,243 268,068 270,319 252,964 246,087 35.51%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 10,184 10,184 - - - - - -
Div Payout % 6.80% 19.60% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 388,375 278,389 296,243 268,068 270,319 252,964 246,087 35.51%
NOSH 362,967 339,499 336,640 322,974 297,054 287,460 289,514 16.25%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 25.73% 11.54% 11.49% 11.59% 10.92% 10.04% 9.47% -
ROE 38.55% 18.67% 18.07% 17.47% 15.78% 14.50% 12.53% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 187.78 197.25 193.25 201.97 216.34 215.76 212.23 -7.82%
EPS 41.25 15.31 15.90 14.50 14.36 12.76 10.65 146.42%
DPS 2.81 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.82 0.88 0.83 0.91 0.88 0.85 16.56%
Adjusted Per Share Value based on latest NOSH - 322,974
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 81.92 80.49 78.19 78.40 77.24 74.54 73.85 7.15%
EPS 17.99 6.25 6.43 5.63 5.13 4.41 3.70 186.72%
DPS 1.22 1.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4668 0.3346 0.356 0.3222 0.3249 0.304 0.2958 35.50%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.88 1.39 1.46 1.44 0.95 0.58 0.62 -
P/RPS 0.47 0.70 0.76 0.71 0.44 0.27 0.29 37.93%
P/EPS 2.13 9.08 9.18 9.93 6.62 4.55 5.82 -48.80%
EY 46.87 11.01 10.89 10.07 15.11 22.00 17.17 95.20%
DY 3.19 2.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.70 1.66 1.73 1.04 0.66 0.73 8.05%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 28/02/08 15/11/07 27/08/07 24/05/07 28/02/07 23/11/06 -
Price 0.94 1.00 1.29 1.46 1.35 0.74 0.62 -
P/RPS 0.50 0.51 0.67 0.72 0.62 0.34 0.29 43.73%
P/EPS 2.28 6.53 8.11 10.07 9.40 5.80 5.82 -46.42%
EY 43.88 15.31 12.33 9.93 10.64 17.24 17.17 86.81%
DY 2.99 3.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.22 1.47 1.76 1.48 0.84 0.73 13.25%

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