[EDGENTA] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -3.58%
YoY- 41.69%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 888,846 805,282 661,224 669,675 591,001 502,241 609,398 6.48%
PBT 129,160 141,243 111,525 99,445 96,232 64,570 469,731 -19.35%
Tax -25,828 -35,135 63,387 -25,393 -24,939 -22,235 -36,486 -5.59%
NP 103,332 106,108 174,912 74,052 71,293 42,335 433,245 -21.24%
-
NP to SH 78,780 82,681 155,696 51,962 36,674 30,033 433,245 -24.72%
-
Tax Rate 20.00% 24.88% -56.84% 25.53% 25.92% 34.44% 7.77% -
Total Cost 785,514 699,174 486,312 595,623 519,708 459,906 176,153 28.28%
-
Net Worth 450,171 388,361 319,450 266,305 252,933 207,728 175,610 16.97%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 29,043 21,777 14,520 - - - - -
Div Payout % 36.87% 26.34% 9.33% - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 450,171 388,361 319,450 266,305 252,933 207,728 175,610 16.97%
NOSH 363,041 362,954 363,012 324,762 287,424 250,275 214,159 9.19%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.63% 13.18% 26.45% 11.06% 12.06% 8.43% 71.09% -
ROE 17.50% 21.29% 48.74% 19.51% 14.50% 14.46% 246.71% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 244.83 221.87 182.15 206.20 205.62 200.68 284.55 -2.47%
EPS 21.70 22.78 42.89 16.00 12.80 12.00 202.30 -31.05%
DPS 8.00 6.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.07 0.88 0.82 0.88 0.83 0.82 7.13%
Adjusted Per Share Value based on latest NOSH - 339,499
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 106.83 96.78 79.47 80.49 71.03 60.36 73.24 6.49%
EPS 9.47 9.94 18.71 6.25 4.41 3.61 52.07 -24.71%
DPS 3.49 2.62 1.75 0.00 0.00 0.00 0.00 -
NAPS 0.5411 0.4668 0.3839 0.3201 0.304 0.2497 0.2111 16.97%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.54 1.61 0.67 1.39 0.58 0.32 0.52 -
P/RPS 1.04 0.73 0.37 0.67 0.28 0.16 0.18 33.93%
P/EPS 11.71 7.07 1.56 8.69 4.55 2.67 0.26 88.56%
EY 8.54 14.15 64.01 11.51 22.00 37.50 389.04 -47.06%
DY 3.15 3.73 5.97 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.50 0.76 1.70 0.66 0.39 0.63 21.72%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 26/05/09 28/02/08 28/02/07 23/02/06 25/02/05 -
Price 2.06 1.66 1.00 1.00 0.74 0.36 0.50 -
P/RPS 0.84 0.75 0.55 0.48 0.36 0.18 0.18 29.25%
P/EPS 9.49 7.29 2.33 6.25 5.80 3.00 0.25 83.27%
EY 10.53 13.72 42.89 16.00 17.24 33.33 404.60 -45.54%
DY 3.88 3.61 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.55 1.14 1.22 0.84 0.43 0.61 18.14%

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