[EDGENTA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock

[EDGENTA] UEM EDGENTA BERHAD

Announcement Date

28-Apr-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -65.18%

YoY- -63.79%

Quarter Report

Mar 09 - klse FINAL.pdf

Latest QR

Upcoming QR

EDGENTA's Result

EDGENTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	813,150	656,975	622,326	638,298	665,936	688,615	702,065	10.25%
YoY %	23.77%	5.57%	-2.50%	-4.15%	-3.29%	-1.92%	-	-
Horiz. %	115.82%	93.58%	88.64%	90.92%	94.85%	98.08%	100.00%	-
PBT	140,412	103,431	92,143	97,817	110,567	100,963	107,886	19.14%
YoY %	35.75%	12.25%	-5.80%	-11.53%	9.51%	-6.42%	-	-
Horiz. %	130.15%	95.87%	85.41%	90.67%	102.49%	93.58%	100.00%	-
Tax	-34,304	-28,256	-27,323	-28,435	64,345	70,539	71,781	-
YoY %	-21.40%	-3.41%	3.91%	-144.19%	-8.78%	-1.73%	-	-
Horiz. %	-47.79%	-39.36%	-38.06%	-39.61%	89.64%	98.27%	100.00%	-
NP	106,108	75,175	64,820	69,382	174,912	171,502	179,667	-29.54%
YoY %	41.15%	15.98%	-6.58%	-60.33%	1.99%	-4.54%	-	-
Horiz. %	59.06%	41.84%	36.08%	38.62%	97.35%	95.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,681	57,975	51,920	54,217	155,696	149,376	153,264	-33.65%
YoY %	42.61%	11.66%	-4.24%	-65.18%	4.23%	-2.54%	-	-
Horiz. %	53.95%	37.83%	33.88%	35.37%	101.59%	97.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.43%	27.32%	29.65%	29.07%	-58.20%	-69.87%	-66.53%	-
YoY %	-10.58%	-7.86%	2.00%	149.95%	16.70%	-5.02%	-	-
Horiz. %	-36.72%	-41.06%	-44.57%	-43.69%	87.48%	105.02%	100.00%	-
Total Cost	707,042	581,800	557,506	568,916	491,024	517,113	522,398	22.28%
YoY %	21.53%	4.36%	-2.01%	15.86%	-5.05%	-1.01%	-	-
Horiz. %	135.35%	111.37%	106.72%	108.90%	93.99%	98.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	388,310	348,738	327,094	326,969	312,239	409,712	395,437	-1.20%
YoY %	11.35%	6.62%	0.04%	4.72%	-23.79%	3.61%	-	-
Horiz. %	98.20%	88.19%	82.72%	82.69%	78.96%	103.61%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	21,774	14,522	14,522	14,522	14,522	10,184	10,184	65.73%
YoY %	49.94%	0.00%	0.00%	0.00%	42.60%	0.00%	-	-
Horiz. %	213.81%	142.60%	142.60%	142.60%	142.60%	100.00%	100.00%	-
Div Payout %	26.34%	25.05%	27.97%	26.79%	9.33%	6.82%	6.65%	-
YoY %	5.15%	-10.44%	4.40%	187.14%	36.80%	2.56%	-	-
Horiz. %	396.09%	376.69%	420.60%	402.86%	140.30%	102.56%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	388,310	348,738	327,094	326,969	312,239	409,712	395,437	-1.20%
YoY %	11.35%	6.62%	0.04%	4.72%	-23.79%	3.61%	-	-
Horiz. %	98.20%	88.19%	82.72%	82.69%	78.96%	103.61%	100.00%	-
NOSH	362,907	363,269	363,438	363,300	363,069	362,577	362,786	0.02%
YoY %	-0.10%	-0.05%	0.04%	0.06%	0.14%	-0.06%	-	-
Horiz. %	100.03%	100.13%	100.18%	100.14%	100.08%	99.94%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	13.05%	11.44%	10.42%	10.87%	26.27%	24.91%	25.59%	-
YoY %	14.07%	9.79%	-4.14%	-58.62%	5.46%	-2.66%	-	-
Horiz. %	51.00%	44.70%	40.72%	42.48%	102.66%	97.34%	100.00%	-
ROE	21.29%	16.62%	15.87%	16.58%	49.86%	36.46%	38.76%	-
YoY %	28.10%	4.73%	-4.28%	-66.75%	36.75%	-5.93%	-	-
Horiz. %	54.93%	42.88%	40.94%	42.78%	128.64%	94.07%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	224.07	180.85	171.23	175.69	183.42	189.92	193.52	10.23%
YoY %	23.90%	5.62%	-2.54%	-4.21%	-3.42%	-1.86%	-	-
Horiz. %	115.79%	93.45%	88.48%	90.79%	94.78%	98.14%	100.00%	-
EPS	22.78	15.96	14.29	14.92	42.88	41.20	42.25	-33.68%
YoY %	42.73%	11.69%	-4.22%	-65.21%	4.08%	-2.49%	-	-
Horiz. %	53.92%	37.78%	33.82%	35.31%	101.49%	97.51%	100.00%	-
DPS	6.00	4.00	4.00	4.00	4.00	2.81	2.81	65.58%
YoY %	50.00%	0.00%	0.00%	0.00%	42.35%	0.00%	-	-
Horiz. %	213.52%	142.35%	142.35%	142.35%	142.35%	100.00%	100.00%	-
NAPS	1.07	0.96	0.90	0.90	0.86	1.13	1.09	-1.22%
YoY %	11.46%	6.67%	0.00%	4.65%	-23.89%	3.67%	-	-
Horiz. %	98.17%	88.07%	82.57%	82.57%	78.90%	103.67%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 363,300
RPS	97.78	79.00	74.83	76.75	80.08	82.80	84.42	10.26%
YoY %	23.77%	5.57%	-2.50%	-4.16%	-3.29%	-1.92%	-	-
Horiz. %	115.83%	93.58%	88.64%	90.91%	94.86%	98.08%	100.00%	-
EPS	9.94	6.97	6.24	6.52	18.72	17.96	18.43	-33.66%
YoY %	42.61%	11.70%	-4.29%	-65.17%	4.23%	-2.55%	-	-
Horiz. %	53.93%	37.82%	33.86%	35.38%	101.57%	97.45%	100.00%	-
DPS	2.62	1.75	1.75	1.75	1.75	1.22	1.22	66.22%
YoY %	49.71%	0.00%	0.00%	0.00%	43.44%	0.00%	-	-
Horiz. %	214.75%	143.44%	143.44%	143.44%	143.44%	100.00%	100.00%	-
NAPS	0.4669	0.4193	0.3933	0.3932	0.3755	0.4927	0.4755	-1.20%
YoY %	11.35%	6.61%	0.03%	4.71%	-23.79%	3.62%	-	-
Horiz. %	98.19%	88.18%	82.71%	82.69%	78.97%	103.62%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.61	1.06	0.98	0.75	0.67	0.77	0.87	-
P/RPS	0.72	0.59	0.57	0.43	0.37	0.41	0.45	36.68%
YoY %	22.03%	3.51%	32.56%	16.22%	-9.76%	-8.89%	-	-
Horiz. %	160.00%	131.11%	126.67%	95.56%	82.22%	91.11%	100.00%	-
P/EPS	7.07	6.64	6.86	5.03	1.56	1.87	2.06	127.01%
YoY %	6.48%	-3.21%	36.38%	222.44%	-16.58%	-9.22%	-	-
Horiz. %	343.20%	322.33%	333.01%	244.17%	75.73%	90.78%	100.00%	-
EY	14.15	15.06	14.58	19.90	64.00	53.50	48.56	-55.94%
YoY %	-6.04%	3.29%	-26.73%	-68.91%	19.63%	10.17%	-	-
Horiz. %	29.14%	31.01%	30.02%	40.98%	131.80%	110.17%	100.00%	-
DY	3.73	3.77	4.08	5.33	5.97	3.65	3.23	10.04%
YoY %	-1.06%	-7.60%	-23.45%	-10.72%	63.56%	13.00%	-	-
Horiz. %	115.48%	116.72%	126.32%	165.02%	184.83%	113.00%	100.00%	-
P/NAPS	1.50	1.10	1.09	0.83	0.78	0.68	0.80	51.88%
YoY %	36.36%	0.92%	31.33%	6.41%	14.71%	-15.00%	-	-
Horiz. %	187.50%	137.50%	136.25%	103.75%	97.50%	85.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	04/11/09	07/08/09	28/04/09	26/05/09	06/11/08	01/08/08	-
Price	1.66	1.13	1.07	0.88	1.00	0.61	0.88	-
P/RPS	0.74	0.62	0.62	0.50	0.55	0.32	0.45	39.19%
YoY %	19.35%	0.00%	24.00%	-9.09%	71.88%	-28.89%	-	-
Horiz. %	164.44%	137.78%	137.78%	111.11%	122.22%	71.11%	100.00%	-
P/EPS	7.29	7.08	7.49	5.90	2.33	1.48	2.08	130.20%
YoY %	2.97%	-5.47%	26.95%	153.22%	57.43%	-28.85%	-	-
Horiz. %	350.48%	340.38%	360.10%	283.65%	112.02%	71.15%	100.00%	-
EY	13.72	14.12	13.35	16.96	42.88	67.54	48.01	-56.51%
YoY %	-2.83%	5.77%	-21.29%	-60.45%	-36.51%	40.68%	-	-
Horiz. %	28.58%	29.41%	27.81%	35.33%	89.31%	140.68%	100.00%	-
DY	3.61	3.54	3.74	4.55	4.00	4.61	3.19	8.57%
YoY %	1.98%	-5.35%	-17.80%	13.75%	-13.23%	44.51%	-	-
Horiz. %	113.17%	110.97%	117.24%	142.63%	125.39%	144.51%	100.00%	-
P/NAPS	1.55	1.18	1.19	0.98	1.16	0.54	0.81	53.95%
YoY %	31.36%	-0.84%	21.43%	-15.52%	114.81%	-33.33%	-	-
Horiz. %	191.36%	145.68%	146.91%	120.99%	143.21%	66.67%	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