[EDGENTA] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 14.31%
YoY- 73.65%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 702,065 681,593 669,675 650,567 652,296 642,637 620,230 8.62%
PBT 107,886 102,757 99,445 97,236 102,285 96,090 87,185 15.27%
Tax 71,781 72,629 -22,152 -22,511 -26,668 -25,910 -24,939 -
NP 179,667 175,386 77,293 74,725 75,617 70,180 62,246 102.85%
-
NP to SH 153,264 149,716 51,962 53,526 46,827 42,652 36,674 159.67%
-
Tax Rate -66.53% -70.68% 22.28% 23.15% 26.07% 26.96% 28.60% -
Total Cost 522,398 506,207 592,382 575,842 576,679 572,457 557,984 -4.30%
-
Net Worth 395,437 388,375 278,389 296,243 268,068 270,319 252,964 34.72%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 10,184 10,184 10,184 - - - - -
Div Payout % 6.65% 6.80% 19.60% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 395,437 388,375 278,389 296,243 268,068 270,319 252,964 34.72%
NOSH 362,786 362,967 339,499 336,640 322,974 297,054 287,460 16.80%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 25.59% 25.73% 11.54% 11.49% 11.59% 10.92% 10.04% -
ROE 38.76% 38.55% 18.67% 18.07% 17.47% 15.78% 14.50% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 193.52 187.78 197.25 193.25 201.97 216.34 215.76 -7.00%
EPS 42.25 41.25 15.31 15.90 14.50 14.36 12.76 122.31%
DPS 2.81 2.81 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.07 0.82 0.88 0.83 0.91 0.88 15.35%
Adjusted Per Share Value based on latest NOSH - 336,640
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 84.42 81.96 80.53 78.23 78.44 77.27 74.58 8.62%
EPS 18.43 18.00 6.25 6.44 5.63 5.13 4.41 159.67%
DPS 1.22 1.22 1.22 0.00 0.00 0.00 0.00 -
NAPS 0.4755 0.467 0.3348 0.3562 0.3223 0.325 0.3042 34.72%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.87 0.88 1.39 1.46 1.44 0.95 0.58 -
P/RPS 0.45 0.47 0.70 0.76 0.71 0.44 0.27 40.61%
P/EPS 2.06 2.13 9.08 9.18 9.93 6.62 4.55 -41.06%
EY 48.56 46.87 11.01 10.89 10.07 15.11 22.00 69.60%
DY 3.23 3.19 2.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.82 1.70 1.66 1.73 1.04 0.66 13.69%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 01/08/08 28/05/08 28/02/08 15/11/07 27/08/07 24/05/07 28/02/07 -
Price 0.88 0.94 1.00 1.29 1.46 1.35 0.74 -
P/RPS 0.45 0.50 0.51 0.67 0.72 0.62 0.34 20.56%
P/EPS 2.08 2.28 6.53 8.11 10.07 9.40 5.80 -49.55%
EY 48.01 43.88 15.31 12.33 9.93 10.64 17.24 98.06%
DY 3.19 2.99 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 1.22 1.47 1.76 1.48 0.84 -2.39%

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