[EDGENTA] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 16.3%
YoY- 50.34%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 669,675 650,567 652,296 642,637 620,230 614,449 554,611 13.35%
PBT 99,445 97,236 102,285 96,090 87,185 90,849 76,033 19.53%
Tax -22,152 -22,511 -26,668 -25,910 -24,939 -32,648 -25,687 -9.37%
NP 77,293 74,725 75,617 70,180 62,246 58,201 50,346 32.97%
-
NP to SH 51,962 53,526 46,827 42,652 36,674 30,824 36,021 27.58%
-
Tax Rate 22.28% 23.15% 26.07% 26.96% 28.60% 35.94% 33.78% -
Total Cost 592,382 575,842 576,679 572,457 557,984 556,248 504,265 11.30%
-
Net Worth 278,389 296,243 268,068 270,319 252,964 246,087 247,015 8.27%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 10,184 - - - - - - -
Div Payout % 19.60% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 278,389 296,243 268,068 270,319 252,964 246,087 247,015 8.27%
NOSH 339,499 336,640 322,974 297,054 287,460 289,514 280,700 13.47%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.54% 11.49% 11.59% 10.92% 10.04% 9.47% 9.08% -
ROE 18.67% 18.07% 17.47% 15.78% 14.50% 12.53% 14.58% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 197.25 193.25 201.97 216.34 215.76 212.23 197.58 -0.11%
EPS 15.31 15.90 14.50 14.36 12.76 10.65 12.83 12.46%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.88 0.83 0.91 0.88 0.85 0.88 -4.58%
Adjusted Per Share Value based on latest NOSH - 297,054
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 80.53 78.23 78.44 77.27 74.58 73.89 66.69 13.35%
EPS 6.25 6.44 5.63 5.13 4.41 3.71 4.33 27.63%
DPS 1.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3348 0.3562 0.3223 0.325 0.3042 0.2959 0.297 8.29%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.39 1.46 1.44 0.95 0.58 0.62 0.63 -
P/RPS 0.70 0.76 0.71 0.44 0.27 0.29 0.32 68.27%
P/EPS 9.08 9.18 9.93 6.62 4.55 5.82 4.91 50.49%
EY 11.01 10.89 10.07 15.11 22.00 17.17 20.37 -33.57%
DY 2.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.66 1.73 1.04 0.66 0.73 0.72 77.03%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 15/11/07 27/08/07 24/05/07 28/02/07 23/11/06 28/08/06 -
Price 1.00 1.29 1.46 1.35 0.74 0.62 0.56 -
P/RPS 0.51 0.67 0.72 0.62 0.34 0.29 0.28 48.98%
P/EPS 6.53 8.11 10.07 9.40 5.80 5.82 4.36 30.80%
EY 15.31 12.33 9.93 10.64 17.24 17.17 22.92 -23.52%
DY 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.47 1.76 1.48 0.84 0.73 0.64 53.55%

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