[EDGENTA] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 3.79%
YoY- -18.61%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 878,509 809,800 897,446 865,877 880,070 897,953 819,251 4.74%
PBT 199,388 209,291 135,546 125,814 121,714 43,215 115,266 43.86%
Tax -51,130 -61,464 -52,425 -49,981 -48,499 -33,287 -31,067 39.18%
NP 148,258 147,827 83,121 75,833 73,215 9,928 84,199 45.56%
-
NP to SH 108,502 112,598 66,952 63,922 61,589 6,693 62,576 44.08%
-
Tax Rate 25.64% 29.37% 38.68% 39.73% 39.85% 77.03% 26.95% -
Total Cost 730,251 661,973 814,325 790,044 806,855 888,025 735,052 -0.43%
-
Net Worth 519,032 522,995 501,006 504,778 486,269 428,451 456,978 8.81%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 108,934 101,669 29,030 29,030 29,030 29,059 29,059 140.35%
Div Payout % 100.40% 90.29% 43.36% 45.42% 47.14% 434.18% 46.44% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 519,032 522,995 501,006 504,778 486,269 428,451 456,978 8.81%
NOSH 362,959 363,191 363,048 363,149 362,887 363,094 362,681 0.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.88% 18.25% 9.26% 8.76% 8.32% 1.11% 10.28% -
ROE 20.90% 21.53% 13.36% 12.66% 12.67% 1.56% 13.69% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 242.04 222.97 247.20 238.44 242.52 247.31 225.89 4.68%
EPS 29.89 31.00 18.44 17.60 16.97 1.84 17.25 44.02%
DPS 30.00 28.00 8.00 8.00 8.00 8.00 8.00 140.40%
NAPS 1.43 1.44 1.38 1.39 1.34 1.18 1.26 8.76%
Adjusted Per Share Value based on latest NOSH - 363,149
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 105.64 97.38 107.91 104.12 105.83 107.98 98.51 4.74%
EPS 13.05 13.54 8.05 7.69 7.41 0.80 7.52 44.16%
DPS 13.10 12.23 3.49 3.49 3.49 3.49 3.49 140.55%
NAPS 0.6241 0.6289 0.6024 0.607 0.5847 0.5152 0.5495 8.81%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.45 1.28 1.56 1.64 1.79 1.35 2.09 -
P/RPS 0.60 0.57 0.63 0.69 0.74 0.55 0.93 -25.23%
P/EPS 4.85 4.13 8.46 9.32 10.55 73.24 12.11 -45.51%
EY 20.62 24.22 11.82 10.73 9.48 1.37 8.26 83.51%
DY 20.69 21.88 5.13 4.88 4.47 5.93 3.83 206.30%
P/NAPS 1.01 0.89 1.13 1.18 1.34 1.14 1.66 -28.08%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 19/11/12 09/08/12 24/05/12 29/02/12 30/11/11 23/08/11 -
Price 1.44 1.38 1.30 1.31 1.71 1.50 1.79 -
P/RPS 0.59 0.62 0.53 0.55 0.71 0.61 0.79 -17.61%
P/EPS 4.82 4.45 7.05 7.44 10.08 81.37 10.37 -39.85%
EY 20.76 22.47 14.19 13.44 9.93 1.23 9.64 66.37%
DY 20.83 20.29 6.15 6.11 4.68 5.33 4.47 177.69%
P/NAPS 1.01 0.96 0.94 0.94 1.28 1.27 1.42 -20.23%

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