[EDGENTA] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 106.13%
YoY- -46.9%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 856,796 880,070 888,846 805,282 661,224 669,675 591,001 6.37%
PBT 198,598 121,714 129,160 141,243 111,525 99,445 96,232 12.82%
Tax -51,130 -48,499 -25,828 -35,135 63,387 -25,393 -24,939 12.69%
NP 147,468 73,215 103,332 106,108 174,912 74,052 71,293 12.86%
-
NP to SH 108,502 61,589 78,780 82,681 155,696 51,962 36,674 19.79%
-
Tax Rate 25.75% 39.85% 20.00% 24.88% -56.84% 25.53% 25.92% -
Total Cost 709,328 806,855 785,514 699,174 486,312 595,623 519,708 5.31%
-
Net Worth 519,153 486,373 450,171 388,361 319,450 266,305 252,933 12.71%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 108,913 29,037 29,043 21,777 14,520 - - -
Div Payout % 100.38% 47.15% 36.87% 26.34% 9.33% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 519,153 486,373 450,171 388,361 319,450 266,305 252,933 12.71%
NOSH 363,044 362,965 363,041 362,954 363,012 324,762 287,424 3.96%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.21% 8.32% 11.63% 13.18% 26.45% 11.06% 12.06% -
ROE 20.90% 12.66% 17.50% 21.29% 48.74% 19.51% 14.50% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 236.00 242.47 244.83 221.87 182.15 206.20 205.62 2.32%
EPS 29.89 16.97 21.70 22.78 42.89 16.00 12.80 15.16%
DPS 30.00 8.00 8.00 6.00 4.00 0.00 0.00 -
NAPS 1.43 1.34 1.24 1.07 0.88 0.82 0.88 8.42%
Adjusted Per Share Value based on latest NOSH - 362,907
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 102.98 105.77 106.83 96.78 79.47 80.49 71.03 6.38%
EPS 13.04 7.40 9.47 9.94 18.71 6.25 4.41 19.78%
DPS 13.09 3.49 3.49 2.62 1.75 0.00 0.00 -
NAPS 0.624 0.5846 0.5411 0.4668 0.3839 0.3201 0.304 12.72%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.45 1.79 2.54 1.61 0.67 1.39 0.58 -
P/RPS 0.61 0.74 1.04 0.73 0.37 0.67 0.28 13.84%
P/EPS 4.85 10.55 11.71 7.07 1.56 8.69 4.55 1.06%
EY 20.61 9.48 8.54 14.15 64.01 11.51 22.00 -1.08%
DY 20.69 4.47 3.15 3.73 5.97 0.00 0.00 -
P/NAPS 1.01 1.34 2.05 1.50 0.76 1.70 0.66 7.34%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 29/02/12 25/02/11 25/02/10 26/05/09 28/02/08 28/02/07 -
Price 1.44 1.71 2.06 1.66 1.00 1.00 0.74 -
P/RPS 0.61 0.71 0.84 0.75 0.55 0.48 0.36 9.17%
P/EPS 4.82 10.08 9.49 7.29 2.33 6.25 5.80 -3.03%
EY 20.75 9.92 10.53 13.72 42.89 16.00 17.24 3.13%
DY 20.83 4.68 3.88 3.61 4.00 0.00 0.00 -
P/NAPS 1.01 1.28 1.66 1.55 1.14 1.22 0.84 3.11%

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