[EDGENTA] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
05-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 20.73%
YoY- 108.84%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 903,047 888,846 988,828 955,936 856,211 813,150 656,975 23.64%
PBT 130,923 129,160 175,772 168,277 150,218 140,412 103,431 17.03%
Tax -27,777 -25,828 -28,345 -31,134 -34,226 -34,304 -28,256 -1.13%
NP 103,146 103,332 147,427 137,143 115,992 106,108 75,175 23.50%
-
NP to SH 78,540 78,780 118,443 108,428 89,809 82,681 57,975 22.45%
-
Tax Rate 21.22% 20.00% 16.13% 18.50% 22.78% 24.43% 27.32% -
Total Cost 799,901 785,514 841,401 818,793 740,219 707,042 581,800 23.66%
-
Net Worth 460,912 450,429 443,017 421,259 402,451 388,310 348,738 20.45%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 29,059 29,059 21,774 21,774 21,774 21,774 14,522 58.86%
Div Payout % 37.00% 36.89% 18.38% 20.08% 24.25% 26.34% 25.05% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 460,912 450,429 443,017 421,259 402,451 388,310 348,738 20.45%
NOSH 362,923 363,249 363,128 363,154 362,569 362,907 363,269 -0.06%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 11.42% 11.63% 14.91% 14.35% 13.55% 13.05% 11.44% -
ROE 17.04% 17.49% 26.74% 25.74% 22.32% 21.29% 16.62% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 248.83 244.69 272.31 263.23 236.15 224.07 180.85 23.72%
EPS 21.64 21.69 32.62 29.86 24.77 22.78 15.96 22.52%
DPS 8.00 8.00 6.00 6.00 6.00 6.00 4.00 58.80%
NAPS 1.27 1.24 1.22 1.16 1.11 1.07 0.96 20.53%
Adjusted Per Share Value based on latest NOSH - 363,154
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 108.59 106.88 118.90 114.95 102.96 97.78 79.00 23.64%
EPS 9.44 9.47 14.24 13.04 10.80 9.94 6.97 22.43%
DPS 3.49 3.49 2.62 2.62 2.62 2.62 1.75 58.50%
NAPS 0.5542 0.5416 0.5327 0.5065 0.4839 0.4669 0.4193 20.45%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.12 2.54 3.22 2.67 2.38 1.61 1.06 -
P/RPS 0.85 1.04 1.18 1.01 1.01 0.72 0.59 27.58%
P/EPS 9.80 11.71 9.87 8.94 9.61 7.07 6.64 29.66%
EY 10.21 8.54 10.13 11.18 10.41 14.15 15.06 -22.84%
DY 3.77 3.15 1.86 2.25 2.52 3.73 3.77 0.00%
P/NAPS 1.67 2.05 2.64 2.30 2.14 1.50 1.10 32.12%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 06/05/11 25/02/11 16/11/10 05/08/10 05/05/10 25/02/10 04/11/09 -
Price 2.08 2.06 2.75 2.79 2.26 1.66 1.13 -
P/RPS 0.84 0.84 1.01 1.06 0.96 0.74 0.62 22.46%
P/EPS 9.61 9.50 8.43 9.34 9.12 7.29 7.08 22.61%
EY 10.40 10.53 11.86 10.70 10.96 13.72 14.12 -18.45%
DY 3.85 3.88 2.18 2.15 2.65 3.61 3.54 5.76%
P/NAPS 1.64 1.66 2.25 2.41 2.04 1.55 1.18 24.56%

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