[EDGENTA] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 820.2%
YoY- -21.82%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 809,800 897,446 865,877 880,070 897,953 819,251 903,047 -6.98%
PBT 209,291 135,546 125,814 121,714 43,215 115,266 130,923 36.60%
Tax -61,464 -52,425 -49,981 -48,499 -33,287 -31,067 -27,777 69.56%
NP 147,827 83,121 75,833 73,215 9,928 84,199 103,146 27.03%
-
NP to SH 112,598 66,952 63,922 61,589 6,693 62,576 78,540 27.05%
-
Tax Rate 29.37% 38.68% 39.73% 39.85% 77.03% 26.95% 21.22% -
Total Cost 661,973 814,325 790,044 806,855 888,025 735,052 799,901 -11.82%
-
Net Worth 522,995 501,006 504,778 486,269 428,451 456,978 460,912 8.76%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 101,669 29,030 29,030 29,030 29,059 29,059 29,059 129.94%
Div Payout % 90.29% 43.36% 45.42% 47.14% 434.18% 46.44% 37.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 522,995 501,006 504,778 486,269 428,451 456,978 460,912 8.76%
NOSH 363,191 363,048 363,149 362,887 363,094 362,681 362,923 0.04%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 18.25% 9.26% 8.76% 8.32% 1.11% 10.28% 11.42% -
ROE 21.53% 13.36% 12.66% 12.67% 1.56% 13.69% 17.04% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 222.97 247.20 238.44 242.52 247.31 225.89 248.83 -7.03%
EPS 31.00 18.44 17.60 16.97 1.84 17.25 21.64 26.99%
DPS 28.00 8.00 8.00 8.00 8.00 8.00 8.00 129.99%
NAPS 1.44 1.38 1.39 1.34 1.18 1.26 1.27 8.71%
Adjusted Per Share Value based on latest NOSH - 362,887
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 97.38 107.91 104.12 105.83 107.98 98.51 108.59 -6.98%
EPS 13.54 8.05 7.69 7.41 0.80 7.52 9.44 27.10%
DPS 12.23 3.49 3.49 3.49 3.49 3.49 3.49 130.18%
NAPS 0.6289 0.6024 0.607 0.5847 0.5152 0.5495 0.5542 8.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.28 1.56 1.64 1.79 1.35 2.09 2.12 -
P/RPS 0.57 0.63 0.69 0.74 0.55 0.93 0.85 -23.33%
P/EPS 4.13 8.46 9.32 10.55 73.24 12.11 9.80 -43.70%
EY 24.22 11.82 10.73 9.48 1.37 8.26 10.21 77.58%
DY 21.88 5.13 4.88 4.47 5.93 3.83 3.77 221.91%
P/NAPS 0.89 1.13 1.18 1.34 1.14 1.66 1.67 -34.19%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 09/08/12 24/05/12 29/02/12 30/11/11 23/08/11 06/05/11 -
Price 1.38 1.30 1.31 1.71 1.50 1.79 2.08 -
P/RPS 0.62 0.53 0.55 0.71 0.61 0.79 0.84 -18.28%
P/EPS 4.45 7.05 7.44 10.08 81.37 10.37 9.61 -40.06%
EY 22.47 14.19 13.44 9.93 1.23 9.64 10.40 66.89%
DY 20.29 6.15 6.11 4.68 5.33 4.47 3.85 201.92%
P/NAPS 0.96 0.94 0.94 1.28 1.27 1.42 1.64 -29.95%

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