[EDGENTA] QoQ TTM Result on 31-Mar-2011 [#1]

Stock

[EDGENTA] UEM EDGENTA BERHAD

Announcement Date

06-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- -0.3%

YoY- -12.55%

Quarter Report

Mar 11 - klse Final.pdf

Latest QR

Upcoming QR

EDGENTA's Result

EDGENTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
TTM Result
Revenue	880,070	897,953	819,251	903,047	888,846	988,828	955,936	-5.34%
YoY %	-1.99%	9.61%	-9.28%	1.60%	-10.11%	3.44%	-	-
Horiz. %	92.06%	93.93%	85.70%	94.47%	92.98%	103.44%	100.00%	-
PBT	121,714	43,215	115,266	130,923	129,160	175,772	168,277	-19.37%
YoY %	181.65%	-62.51%	-11.96%	1.36%	-26.52%	4.45%	-	-
Horiz. %	72.33%	25.68%	68.50%	77.80%	76.75%	104.45%	100.00%	-
Tax	-48,499	-33,287	-31,067	-27,777	-25,828	-28,345	-31,134	34.27%
YoY %	-45.70%	-7.15%	-11.84%	-7.55%	8.88%	8.96%	-	-
Horiz. %	155.78%	106.92%	99.78%	89.22%	82.96%	91.04%	100.00%	-
NP	73,215	9,928	84,199	103,146	103,332	147,427	137,143	-34.11%
YoY %	637.46%	-88.21%	-18.37%	-0.18%	-29.91%	7.50%	-	-
Horiz. %	53.39%	7.24%	61.40%	75.21%	75.35%	107.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,589	6,693	62,576	78,540	78,780	118,443	108,428	-31.34%
YoY %	820.20%	-89.30%	-20.33%	-0.30%	-33.49%	9.24%	-	-
Horiz. %	56.80%	6.17%	57.71%	72.44%	72.66%	109.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.85%	77.03%	26.95%	21.22%	20.00%	16.13%	18.50%	-
YoY %	-48.27%	185.83%	27.00%	6.10%	23.99%	-12.81%	-	-
Horiz. %	215.41%	416.38%	145.68%	114.70%	108.11%	87.19%	100.00%	-
Total Cost	806,855	888,025	735,052	799,901	785,514	841,401	818,793	-0.97%
YoY %	-9.14%	20.81%	-8.11%	1.83%	-6.64%	2.76%	-	-
Horiz. %	98.54%	108.46%	89.77%	97.69%	95.94%	102.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	486,269	428,451	456,978	460,912	450,429	443,017	421,259	10.01%
YoY %	13.49%	-6.24%	-0.85%	2.33%	1.67%	5.16%	-	-
Horiz. %	115.43%	101.71%	108.48%	109.41%	106.92%	105.16%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	29,030	29,059	29,059	29,059	29,059	21,774	21,774	21.07%
YoY %	-0.10%	0.00%	0.00%	0.00%	33.46%	0.00%	-	-
Horiz. %	133.32%	133.46%	133.46%	133.46%	133.46%	100.00%	100.00%	-
Div Payout %	47.14%	434.18%	46.44%	37.00%	36.89%	18.38%	20.08%	-
YoY %	-89.14%	834.93%	25.51%	0.30%	100.71%	-8.47%	-	-
Horiz. %	234.76%	2,162.25%	231.27%	184.26%	183.72%	91.53%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	486,269	428,451	456,978	460,912	450,429	443,017	421,259	10.01%
YoY %	13.49%	-6.24%	-0.85%	2.33%	1.67%	5.16%	-	-
Horiz. %	115.43%	101.71%	108.48%	109.41%	106.92%	105.16%	100.00%	-
NOSH	362,887	363,094	362,681	362,923	363,249	363,128	363,154	-0.04%
YoY %	-0.06%	0.11%	-0.07%	-0.09%	0.03%	-0.01%	-	-
Horiz. %	99.93%	99.98%	99.87%	99.94%	100.03%	99.99%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	8.32%	1.11%	10.28%	11.42%	11.63%	14.91%	14.35%	-
YoY %	649.55%	-89.20%	-9.98%	-1.81%	-22.00%	3.90%	-	-
Horiz. %	57.98%	7.74%	71.64%	79.58%	81.05%	103.90%	100.00%	-
ROE	12.67%	1.56%	13.69%	17.04%	17.49%	26.74%	25.74%	-
YoY %	712.18%	-88.60%	-19.66%	-2.57%	-34.59%	3.89%	-	-
Horiz. %	49.22%	6.06%	53.19%	66.20%	67.95%	103.89%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	242.52	247.31	225.89	248.83	244.69	272.31	263.23	-5.30%
YoY %	-1.94%	9.48%	-9.22%	1.69%	-10.14%	3.45%	-	-
Horiz. %	92.13%	93.95%	85.81%	94.53%	92.96%	103.45%	100.00%	-
EPS	16.97	1.84	17.25	21.64	21.69	32.62	29.86	-31.31%
YoY %	822.28%	-89.33%	-20.29%	-0.23%	-33.51%	9.24%	-	-
Horiz. %	56.83%	6.16%	57.77%	72.47%	72.64%	109.24%	100.00%	-
DPS	8.00	8.00	8.00	8.00	8.00	6.00	6.00	21.07%
YoY %	0.00%	0.00%	0.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	133.33%	133.33%	133.33%	133.33%	133.33%	100.00%	100.00%	-
NAPS	1.34	1.18	1.26	1.27	1.24	1.22	1.16	10.06%
YoY %	13.56%	-6.35%	-0.79%	2.42%	1.64%	5.17%	-	-
Horiz. %	115.52%	101.72%	108.62%	109.48%	106.90%	105.17%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 362,923
RPS	105.83	107.98	98.51	108.59	106.88	118.90	114.95	-5.34%
YoY %	-1.99%	9.61%	-9.28%	1.60%	-10.11%	3.44%	-	-
Horiz. %	92.07%	93.94%	85.70%	94.47%	92.98%	103.44%	100.00%	-
EPS	7.41	0.80	7.52	9.44	9.47	14.24	13.04	-31.32%
YoY %	826.25%	-89.36%	-20.34%	-0.32%	-33.50%	9.20%	-	-
Horiz. %	56.83%	6.13%	57.67%	72.39%	72.62%	109.20%	100.00%	-
DPS	3.49	3.49	3.49	3.49	3.49	2.62	2.62	21.00%
YoY %	0.00%	0.00%	0.00%	0.00%	33.21%	0.00%	-	-
Horiz. %	133.21%	133.21%	133.21%	133.21%	133.21%	100.00%	100.00%	-
NAPS	0.5847	0.5152	0.5495	0.5542	0.5416	0.5327	0.5065	10.01%
YoY %	13.49%	-6.24%	-0.85%	2.33%	1.67%	5.17%	-	-
Horiz. %	115.44%	101.72%	108.49%	109.42%	106.93%	105.17%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	1.79	1.35	2.09	2.12	2.54	3.22	2.67	-
P/RPS	0.74	0.55	0.93	0.85	1.04	1.18	1.01	-18.68%
YoY %	34.55%	-40.86%	9.41%	-18.27%	-11.86%	16.83%	-	-
Horiz. %	73.27%	54.46%	92.08%	84.16%	102.97%	116.83%	100.00%	-
P/EPS	10.55	73.24	12.11	9.80	11.71	9.87	8.94	11.63%
YoY %	-85.60%	504.79%	23.57%	-16.31%	18.64%	10.40%	-	-
Horiz. %	118.01%	819.24%	135.46%	109.62%	130.98%	110.40%	100.00%	-
EY	9.48	1.37	8.26	10.21	8.54	10.13	11.18	-10.38%
YoY %	591.97%	-83.41%	-19.10%	19.56%	-15.70%	-9.39%	-	-
Horiz. %	84.79%	12.25%	73.88%	91.32%	76.39%	90.61%	100.00%	-
DY	4.47	5.93	3.83	3.77	3.15	1.86	2.25	57.83%
YoY %	-24.62%	54.83%	1.59%	19.68%	69.35%	-17.33%	-	-
Horiz. %	198.67%	263.56%	170.22%	167.56%	140.00%	82.67%	100.00%	-
P/NAPS	1.34	1.14	1.66	1.67	2.05	2.64	2.30	-30.17%
YoY %	17.54%	-31.33%	-0.60%	-18.54%	-22.35%	14.78%	-	-
Horiz. %	58.26%	49.57%	72.17%	72.61%	89.13%	114.78%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	29/02/12	30/11/11	23/08/11	06/05/11	25/02/11	16/11/10	05/08/10	-
Price	1.71	1.50	1.79	2.08	2.06	2.75	2.79	-
P/RPS	0.71	0.61	0.79	0.84	0.84	1.01	1.06	-23.39%
YoY %	16.39%	-22.78%	-5.95%	0.00%	-16.83%	-4.72%	-	-
Horiz. %	66.98%	57.55%	74.53%	79.25%	79.25%	95.28%	100.00%	-
P/EPS	10.08	81.37	10.37	9.61	9.50	8.43	9.34	5.19%
YoY %	-87.61%	684.67%	7.91%	1.16%	12.69%	-9.74%	-	-
Horiz. %	107.92%	871.20%	111.03%	102.89%	101.71%	90.26%	100.00%	-
EY	9.93	1.23	9.64	10.40	10.53	11.86	10.70	-4.84%
YoY %	707.32%	-87.24%	-7.31%	-1.23%	-11.21%	10.84%	-	-
Horiz. %	92.80%	11.50%	90.09%	97.20%	98.41%	110.84%	100.00%	-
DY	4.68	5.33	4.47	3.85	3.88	2.18	2.15	67.72%
YoY %	-12.20%	19.24%	16.10%	-0.77%	77.98%	1.40%	-	-
Horiz. %	217.67%	247.91%	207.91%	179.07%	180.47%	101.40%	100.00%	-
P/NAPS	1.28	1.27	1.42	1.64	1.66	2.25	2.41	-34.34%
YoY %	0.79%	-10.56%	-13.41%	-1.20%	-26.22%	-6.64%	-	-
Horiz. %	53.11%	52.70%	58.92%	68.05%	68.88%	93.36%	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