[EDGENTA] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 4.74%
YoY- 6.99%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 860,382 878,509 809,800 897,446 865,877 880,070 897,953 -2.80%
PBT 192,102 199,388 209,291 135,546 125,814 121,714 43,215 170.10%
Tax -48,622 -51,130 -61,464 -52,425 -49,981 -48,499 -33,287 28.70%
NP 143,480 148,258 147,827 83,121 75,833 73,215 9,928 492.35%
-
NP to SH 103,548 108,502 112,598 66,952 63,922 61,589 6,693 519.85%
-
Tax Rate 25.31% 25.64% 29.37% 38.68% 39.73% 39.85% 77.03% -
Total Cost 716,902 730,251 661,973 814,325 790,044 806,855 888,025 -13.28%
-
Net Worth 529,502 519,032 522,995 501,006 504,778 486,269 428,451 15.14%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 108,934 108,934 101,669 29,030 29,030 29,030 29,059 141.12%
Div Payout % 105.20% 100.40% 90.29% 43.36% 45.42% 47.14% 434.18% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 529,502 519,032 522,995 501,006 504,778 486,269 428,451 15.14%
NOSH 362,672 362,959 363,191 363,048 363,149 362,887 363,094 -0.07%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 16.68% 16.88% 18.25% 9.26% 8.76% 8.32% 1.11% -
ROE 19.56% 20.90% 21.53% 13.36% 12.66% 12.67% 1.56% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 237.23 242.04 222.97 247.20 238.44 242.52 247.31 -2.73%
EPS 28.55 29.89 31.00 18.44 17.60 16.97 1.84 521.06%
DPS 30.00 30.00 28.00 8.00 8.00 8.00 8.00 141.17%
NAPS 1.46 1.43 1.44 1.38 1.39 1.34 1.18 15.23%
Adjusted Per Share Value based on latest NOSH - 363,048
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 103.46 105.64 97.38 107.91 104.12 105.83 107.98 -2.80%
EPS 12.45 13.05 13.54 8.05 7.69 7.41 0.80 522.29%
DPS 13.10 13.10 12.23 3.49 3.49 3.49 3.49 141.33%
NAPS 0.6367 0.6241 0.6289 0.6024 0.607 0.5847 0.5152 15.14%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.56 1.45 1.28 1.56 1.64 1.79 1.35 -
P/RPS 0.66 0.60 0.57 0.63 0.69 0.74 0.55 12.91%
P/EPS 5.46 4.85 4.13 8.46 9.32 10.55 73.24 -82.25%
EY 18.30 20.62 24.22 11.82 10.73 9.48 1.37 462.08%
DY 19.23 20.69 21.88 5.13 4.88 4.47 5.93 118.93%
P/NAPS 1.07 1.01 0.89 1.13 1.18 1.34 1.14 -4.13%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 10/05/13 25/02/13 19/11/12 09/08/12 24/05/12 29/02/12 30/11/11 -
Price 1.64 1.44 1.38 1.30 1.31 1.71 1.50 -
P/RPS 0.69 0.59 0.62 0.53 0.55 0.71 0.61 8.55%
P/EPS 5.74 4.82 4.45 7.05 7.44 10.08 81.37 -82.89%
EY 17.41 20.76 22.47 14.19 13.44 9.93 1.23 484.20%
DY 18.29 20.83 20.29 6.15 6.11 4.68 5.33 127.33%
P/NAPS 1.12 1.01 0.96 0.94 0.94 1.28 1.27 -8.03%

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