[EDGENTA] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 1119.75%
YoY- -21.82%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 3,089,287 2,699,652 856,796 880,070 888,846 805,282 661,224 29.28%
PBT 324,462 317,163 198,598 121,714 129,160 141,243 111,525 19.47%
Tax -82,553 -87,313 -51,130 -48,499 -25,828 -35,135 63,387 -
NP 241,909 229,850 147,468 73,215 103,332 106,108 174,912 5.55%
-
NP to SH 202,386 190,430 108,502 61,589 78,780 82,681 155,696 4.46%
-
Tax Rate 25.44% 27.53% 25.75% 39.85% 20.00% 24.88% -56.84% -
Total Cost 2,847,378 2,469,802 709,328 806,855 785,514 699,174 486,312 34.23%
-
Net Worth 1,163,231 620,809 519,153 486,373 450,171 388,361 319,450 24.02%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 187,093 36,304 108,913 29,037 29,043 21,777 14,520 53.08%
Div Payout % 92.44% 19.06% 100.38% 47.15% 36.87% 26.34% 9.33% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,163,231 620,809 519,153 486,373 450,171 388,361 319,450 24.02%
NOSH 813,448 363,046 363,044 362,965 363,041 362,954 363,012 14.38%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.83% 8.51% 17.21% 8.32% 11.63% 13.18% 26.45% -
ROE 17.40% 30.67% 20.90% 12.66% 17.50% 21.29% 48.74% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 379.78 743.61 236.00 242.47 244.83 221.87 182.15 13.02%
EPS 24.88 23.41 29.89 16.97 21.70 22.78 42.89 -8.67%
DPS 23.00 10.00 30.00 8.00 8.00 6.00 4.00 33.83%
NAPS 1.43 1.71 1.43 1.34 1.24 1.07 0.88 8.42%
Adjusted Per Share Value based on latest NOSH - 362,887
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 371.48 324.62 103.03 105.83 106.88 96.83 79.51 29.28%
EPS 24.34 22.90 13.05 7.41 9.47 9.94 18.72 4.47%
DPS 22.50 4.37 13.10 3.49 3.49 2.62 1.75 53.02%
NAPS 1.3987 0.7465 0.6243 0.5848 0.5413 0.467 0.3841 24.02%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.73 2.55 1.45 1.79 2.54 1.61 0.67 -
P/RPS 0.72 0.34 0.61 0.74 1.04 0.73 0.37 11.72%
P/EPS 10.97 4.86 4.85 10.55 11.71 7.07 1.56 38.39%
EY 9.11 20.57 20.61 9.48 8.54 14.15 64.01 -27.73%
DY 8.42 3.92 20.69 4.47 3.15 3.73 5.97 5.89%
P/NAPS 1.91 1.49 1.01 1.34 2.05 1.50 0.76 16.59%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 25/02/13 29/02/12 25/02/11 25/02/10 26/05/09 -
Price 2.79 2.67 1.44 1.71 2.06 1.66 1.00 -
P/RPS 0.73 0.36 0.61 0.71 0.84 0.75 0.55 4.82%
P/EPS 11.21 5.09 4.82 10.08 9.49 7.29 2.33 29.91%
EY 8.92 19.65 20.75 9.92 10.53 13.72 42.89 -23.01%
DY 8.24 3.75 20.83 4.68 3.88 3.61 4.00 12.79%
P/NAPS 1.95 1.56 1.01 1.28 1.66 1.55 1.14 9.35%

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