[EDGENTA] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 68.18%
YoY- 1582.32%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 801,999 860,382 878,509 809,800 897,446 865,877 880,070 -6.01%
PBT 167,582 192,102 199,388 209,291 135,546 125,814 121,714 23.78%
Tax -44,408 -48,622 -51,130 -61,464 -52,425 -49,981 -48,499 -5.71%
NP 123,174 143,480 148,258 147,827 83,121 75,833 73,215 41.49%
-
NP to SH 91,277 103,548 108,502 112,598 66,952 63,922 61,589 30.01%
-
Tax Rate 26.50% 25.31% 25.64% 29.37% 38.68% 39.73% 39.85% -
Total Cost 678,825 716,902 730,251 661,973 814,325 790,044 806,855 -10.88%
-
Net Worth 511,900 529,502 519,032 522,995 501,006 504,778 486,269 3.48%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 108,934 108,934 108,934 101,669 29,030 29,030 29,030 141.67%
Div Payout % 119.34% 105.20% 100.40% 90.29% 43.36% 45.42% 47.14% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 511,900 529,502 519,032 522,995 501,006 504,778 486,269 3.48%
NOSH 363,050 362,672 362,959 363,191 363,048 363,149 362,887 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.36% 16.68% 16.88% 18.25% 9.26% 8.76% 8.32% -
ROE 17.83% 19.56% 20.90% 21.53% 13.36% 12.66% 12.67% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 220.91 237.23 242.04 222.97 247.20 238.44 242.52 -6.03%
EPS 25.14 28.55 29.89 31.00 18.44 17.60 16.97 29.98%
DPS 30.00 30.00 30.00 28.00 8.00 8.00 8.00 141.56%
NAPS 1.41 1.46 1.43 1.44 1.38 1.39 1.34 3.45%
Adjusted Per Share Value based on latest NOSH - 363,191
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 96.39 103.41 105.59 97.33 107.86 104.07 105.77 -6.00%
EPS 10.97 12.45 13.04 13.53 8.05 7.68 7.40 30.04%
DPS 13.09 13.09 13.09 12.22 3.49 3.49 3.49 141.59%
NAPS 0.6152 0.6364 0.6238 0.6286 0.6021 0.6067 0.5844 3.48%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.78 1.56 1.45 1.28 1.56 1.64 1.79 -
P/RPS 0.81 0.66 0.60 0.57 0.63 0.69 0.74 6.21%
P/EPS 7.08 5.46 4.85 4.13 8.46 9.32 10.55 -23.36%
EY 14.12 18.30 20.62 24.22 11.82 10.73 9.48 30.45%
DY 16.85 19.23 20.69 21.88 5.13 4.88 4.47 142.40%
P/NAPS 1.26 1.07 1.01 0.89 1.13 1.18 1.34 -4.02%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 10/05/13 25/02/13 19/11/12 09/08/12 24/05/12 29/02/12 -
Price 2.32 1.64 1.44 1.38 1.30 1.31 1.71 -
P/RPS 1.05 0.69 0.59 0.62 0.53 0.55 0.71 29.83%
P/EPS 9.23 5.74 4.82 4.45 7.05 7.44 10.08 -5.70%
EY 10.84 17.41 20.76 22.47 14.19 13.44 9.93 6.02%
DY 12.93 18.29 20.83 20.29 6.15 6.11 4.68 97.01%
P/NAPS 1.65 1.12 1.01 0.96 0.94 0.94 1.28 18.46%

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