[EDGENTA] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 4.23%
YoY- 199.63%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 656,975 622,326 638,298 665,936 688,615 702,065 681,593 -2.42%
PBT 103,431 92,143 97,817 110,567 100,963 107,886 102,757 0.43%
Tax -28,256 -27,323 -28,435 64,345 70,539 71,781 72,629 -
NP 75,175 64,820 69,382 174,912 171,502 179,667 175,386 -43.12%
-
NP to SH 57,975 51,920 54,217 155,696 149,376 153,264 149,716 -46.84%
-
Tax Rate 27.32% 29.65% 29.07% -58.20% -69.87% -66.53% -70.68% -
Total Cost 581,800 557,506 568,916 491,024 517,113 522,398 506,207 9.71%
-
Net Worth 348,738 327,094 326,969 312,239 409,712 395,437 388,375 -6.91%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 14,522 14,522 14,522 14,522 10,184 10,184 10,184 26.66%
Div Payout % 25.05% 27.97% 26.79% 9.33% 6.82% 6.65% 6.80% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 348,738 327,094 326,969 312,239 409,712 395,437 388,375 -6.91%
NOSH 363,269 363,438 363,300 363,069 362,577 362,786 362,967 0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.44% 10.42% 10.87% 26.27% 24.91% 25.59% 25.73% -
ROE 16.62% 15.87% 16.58% 49.86% 36.46% 38.76% 38.55% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 180.85 171.23 175.69 183.42 189.92 193.52 187.78 -2.47%
EPS 15.96 14.29 14.92 42.88 41.20 42.25 41.25 -46.87%
DPS 4.00 4.00 4.00 4.00 2.81 2.81 2.81 26.51%
NAPS 0.96 0.90 0.90 0.86 1.13 1.09 1.07 -6.97%
Adjusted Per Share Value based on latest NOSH - 363,069
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 79.00 74.83 76.75 80.08 82.80 84.42 81.96 -2.42%
EPS 6.97 6.24 6.52 18.72 17.96 18.43 18.00 -46.84%
DPS 1.75 1.75 1.75 1.75 1.22 1.22 1.22 27.16%
NAPS 0.4193 0.3933 0.3932 0.3755 0.4927 0.4755 0.467 -6.92%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.06 0.98 0.75 0.67 0.77 0.87 0.88 -
P/RPS 0.59 0.57 0.43 0.37 0.41 0.45 0.47 16.35%
P/EPS 6.64 6.86 5.03 1.56 1.87 2.06 2.13 113.25%
EY 15.06 14.58 19.90 64.00 53.50 48.56 46.87 -53.05%
DY 3.77 4.08 5.33 5.97 3.65 3.23 3.19 11.76%
P/NAPS 1.10 1.09 0.83 0.78 0.68 0.80 0.82 21.61%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 04/11/09 07/08/09 28/04/09 26/05/09 06/11/08 01/08/08 28/05/08 -
Price 1.13 1.07 0.88 1.00 0.61 0.88 0.94 -
P/RPS 0.62 0.62 0.50 0.55 0.32 0.45 0.50 15.40%
P/EPS 7.08 7.49 5.90 2.33 1.48 2.08 2.28 112.69%
EY 14.12 13.35 16.96 42.88 67.54 48.01 43.88 -53.00%
DY 3.54 3.74 4.55 4.00 4.61 3.19 2.99 11.90%
P/NAPS 1.18 1.19 0.98 1.16 0.54 0.81 0.88 21.57%

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