[EDGENTA] QoQ TTM Result on 31-Mar-2008 [#1]

Stock

[EDGENTA] UEM EDGENTA BERHAD

Announcement Date

28-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 188.13%

YoY- 251.02%

Quarter Report

EDGENTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	665,936	688,615	702,065	681,593	669,675	650,567	652,296	1.38%
YoY %	-3.29%	-1.92%	3.00%	1.78%	2.94%	-0.27%	-	-
Horiz. %	102.09%	105.57%	107.63%	104.49%	102.66%	99.73%	100.00%	-
PBT	110,567	100,963	107,886	102,757	99,445	97,236	102,285	5.30%
YoY %	9.51%	-6.42%	4.99%	3.33%	2.27%	-4.94%	-	-
Horiz. %	108.10%	98.71%	105.48%	100.46%	97.22%	95.06%	100.00%	-
Tax	64,345	70,539	71,781	72,629	-22,152	-22,511	-26,668	-
YoY %	-8.78%	-1.73%	-1.17%	427.87%	1.59%	15.59%	-	-
Horiz. %	-241.28%	-264.51%	-269.17%	-272.35%	83.07%	84.41%	100.00%	-
NP	174,912	171,502	179,667	175,386	77,293	74,725	75,617	74.46%
YoY %	1.99%	-4.54%	2.44%	126.91%	3.44%	-1.18%	-	-
Horiz. %	231.31%	226.80%	237.60%	231.94%	102.22%	98.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	155,696	149,376	153,264	149,716	51,962	53,526	46,827	121.95%
YoY %	4.23%	-2.54%	2.37%	188.13%	-2.92%	14.31%	-	-
Horiz. %	332.49%	319.00%	327.30%	319.72%	110.97%	114.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-58.20%	-69.87%	-66.53%	-70.68%	22.28%	23.15%	26.07%	-
YoY %	16.70%	-5.02%	5.87%	-417.24%	-3.76%	-11.20%	-	-
Horiz. %	-223.25%	-268.01%	-255.20%	-271.12%	85.46%	88.80%	100.00%	-
Total Cost	491,024	517,113	522,398	506,207	592,382	575,842	576,679	-10.12%
YoY %	-5.05%	-1.01%	3.20%	-14.55%	2.87%	-0.15%	-	-
Horiz. %	85.15%	89.67%	90.59%	87.78%	102.72%	99.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	312,239	409,712	395,437	388,375	278,389	296,243	268,068	10.65%
YoY %	-23.79%	3.61%	1.82%	39.51%	-6.03%	10.51%	-	-
Horiz. %	116.48%	152.84%	147.51%	144.88%	103.85%	110.51%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	14,522	10,184	10,184	10,184	10,184	-	-	-
YoY %	42.60%	0.00%	0.00%	0.00%	0.00%	-	-	-
Horiz. %	142.60%	100.00%	100.00%	100.00%	100.00%	-	-	-
Div Payout %	9.33%	6.82%	6.65%	6.80%	19.60%	-	-	-
YoY %	36.80%	2.56%	-2.21%	-65.31%	0.00%	-	-	-
Horiz. %	47.60%	34.80%	33.93%	34.69%	100.00%	-	-	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	312,239	409,712	395,437	388,375	278,389	296,243	268,068	10.65%
YoY %	-23.79%	3.61%	1.82%	39.51%	-6.03%	10.51%	-	-
Horiz. %	116.48%	152.84%	147.51%	144.88%	103.85%	110.51%	100.00%	-
NOSH	363,069	362,577	362,786	362,967	339,499	336,640	322,974	8.07%
YoY %	0.14%	-0.06%	-0.05%	6.91%	0.85%	4.23%	-	-
Horiz. %	112.41%	112.26%	112.33%	112.38%	105.12%	104.23%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	26.27%	24.91%	25.59%	25.73%	11.54%	11.49%	11.59%	-
YoY %	5.46%	-2.66%	-0.54%	122.96%	0.44%	-0.86%	-	-
Horiz. %	226.66%	214.93%	220.79%	222.00%	99.57%	99.14%	100.00%	-
ROE	49.86%	36.46%	38.76%	38.55%	18.67%	18.07%	17.47%	-
YoY %	36.75%	-5.93%	0.54%	106.48%	3.32%	3.43%	-	-
Horiz. %	285.40%	208.70%	221.87%	220.66%	106.87%	103.43%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	183.42	189.92	193.52	187.78	197.25	193.25	201.97	-6.19%
YoY %	-3.42%	-1.86%	3.06%	-4.80%	2.07%	-4.32%	-	-
Horiz. %	90.82%	94.03%	95.82%	92.97%	97.66%	95.68%	100.00%	-
EPS	42.88	41.20	42.25	41.25	15.31	15.90	14.50	105.35%
YoY %	4.08%	-2.49%	2.42%	169.43%	-3.71%	9.66%	-	-
Horiz. %	295.72%	284.14%	291.38%	284.48%	105.59%	109.66%	100.00%	-
DPS	4.00	2.81	2.81	2.81	3.00	0.00	0.00	-
YoY %	42.35%	0.00%	0.00%	-6.33%	0.00%	0.00%	-	-
Horiz. %	133.33%	93.67%	93.67%	93.67%	100.00%	-	-	-
NAPS	0.86	1.13	1.09	1.07	0.82	0.88	0.83	2.38%
YoY %	-23.89%	3.67%	1.87%	30.49%	-6.82%	6.02%	-	-
Horiz. %	103.61%	136.14%	131.33%	128.92%	98.80%	106.02%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 362,967
RPS	80.08	82.80	84.42	81.96	80.53	78.23	78.44	1.38%
YoY %	-3.29%	-1.92%	3.00%	1.78%	2.94%	-0.27%	-	-
Horiz. %	102.09%	105.56%	107.62%	104.49%	102.66%	99.73%	100.00%	-
EPS	18.72	17.96	18.43	18.00	6.25	6.44	5.63	121.96%
YoY %	4.23%	-2.55%	2.39%	188.00%	-2.95%	14.39%	-	-
Horiz. %	332.50%	319.01%	327.35%	319.72%	111.01%	114.39%	100.00%	-
DPS	1.75	1.22	1.22	1.22	1.22	0.00	0.00	-
YoY %	43.44%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	143.44%	100.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	0.3755	0.4927	0.4755	0.467	0.3348	0.3562	0.3223	10.67%
YoY %	-23.79%	3.62%	1.82%	39.49%	-6.01%	10.52%	-	-
Horiz. %	116.51%	152.87%	147.53%	144.90%	103.88%	110.52%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.67	0.77	0.87	0.88	1.39	1.46	1.44	-
P/RPS	0.37	0.41	0.45	0.47	0.70	0.76	0.71	-35.11%
YoY %	-9.76%	-8.89%	-4.26%	-32.86%	-7.89%	7.04%	-	-
Horiz. %	52.11%	57.75%	63.38%	66.20%	98.59%	107.04%	100.00%	-
P/EPS	1.56	1.87	2.06	2.13	9.08	9.18	9.93	-70.72%
YoY %	-16.58%	-9.22%	-3.29%	-76.54%	-1.09%	-7.55%	-	-
Horiz. %	15.71%	18.83%	20.75%	21.45%	91.44%	92.45%	100.00%	-
EY	64.00	53.50	48.56	46.87	11.01	10.89	10.07	241.19%
YoY %	19.63%	10.17%	3.61%	325.70%	1.10%	8.14%	-	-
Horiz. %	635.55%	531.28%	482.22%	465.44%	109.33%	108.14%	100.00%	-
DY	5.97	3.65	3.23	3.19	2.16	0.00	0.00	-
YoY %	63.56%	13.00%	1.25%	47.69%	0.00%	0.00%	-	-
Horiz. %	276.39%	168.98%	149.54%	147.69%	100.00%	-	-	-
P/NAPS	0.78	0.68	0.80	0.82	1.70	1.66	1.73	-41.05%
YoY %	14.71%	-15.00%	-2.44%	-51.76%	2.41%	-4.05%	-	-
Horiz. %	45.09%	39.31%	46.24%	47.40%	98.27%	95.95%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/05/09	06/11/08	01/08/08	28/05/08	28/02/08	15/11/07	27/08/07	-
Price	1.00	0.61	0.88	0.94	1.00	1.29	1.46	-
P/RPS	0.55	0.32	0.45	0.50	0.51	0.67	0.72	-16.36%
YoY %	71.88%	-28.89%	-10.00%	-1.96%	-23.88%	-6.94%	-	-
Horiz. %	76.39%	44.44%	62.50%	69.44%	70.83%	93.06%	100.00%	-
P/EPS	2.33	1.48	2.08	2.28	6.53	8.11	10.07	-62.14%
YoY %	57.43%	-28.85%	-8.77%	-65.08%	-19.48%	-19.46%	-	-
Horiz. %	23.14%	14.70%	20.66%	22.64%	64.85%	80.54%	100.00%	-
EY	42.88	67.54	48.01	43.88	15.31	12.33	9.93	164.00%
YoY %	-36.51%	40.68%	9.41%	186.61%	24.17%	24.17%	-	-
Horiz. %	431.82%	680.16%	483.48%	441.89%	154.18%	124.17%	100.00%	-
DY	4.00	4.61	3.19	2.99	3.00	0.00	0.00	-
YoY %	-13.23%	44.51%	6.69%	-0.33%	0.00%	0.00%	-	-
Horiz. %	133.33%	153.67%	106.33%	99.67%	100.00%	-	-	-
P/NAPS	1.16	0.54	0.81	0.88	1.22	1.47	1.76	-24.16%
YoY %	114.81%	-33.33%	-7.95%	-27.87%	-17.01%	-16.48%	-	-
Horiz. %	65.91%	30.68%	46.02%	50.00%	69.32%	83.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos