[EDGENTA] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
04-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 37.21%
YoY- 46.78%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 221,750 309,396 230,694 197,802 163,153 176,603 178,332 3.69%
PBT 43,334 -30,411 41,640 34,145 22,857 29,780 34,829 3.70%
Tax -17,146 -8,107 -5,887 -8,676 -7,743 -6,501 -10,658 8.23%
NP 26,188 -38,518 35,753 25,469 15,114 23,279 24,171 1.34%
-
NP to SH 18,777 -26,869 29,014 18,999 12,944 16,832 10,133 10.81%
-
Tax Rate 39.57% - 14.14% 25.41% 33.88% 21.83% 30.60% -
Total Cost 195,562 347,914 194,941 172,333 148,039 153,324 154,161 4.04%
-
Net Worth 522,995 428,451 443,017 348,738 409,712 296,243 246,087 13.37%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 72,638 - - - - - - -
Div Payout % 386.85% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 522,995 428,451 443,017 348,738 409,712 296,243 246,087 13.37%
NOSH 363,191 363,094 363,128 363,269 362,577 336,640 289,514 3.84%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.81% -12.45% 15.50% 12.88% 9.26% 13.18% 13.55% -
ROE 3.59% -6.27% 6.55% 5.45% 3.16% 5.68% 4.12% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 61.06 85.21 63.53 54.45 45.00 52.46 61.60 -0.14%
EPS 5.17 -7.40 7.99 5.23 3.57 4.98 3.50 6.71%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.18 1.22 0.96 1.13 0.88 0.85 9.17%
Adjusted Per Share Value based on latest NOSH - 363,269
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 26.66 37.20 27.74 23.79 19.62 21.24 21.44 3.69%
EPS 2.26 -3.23 3.49 2.28 1.56 2.02 1.22 10.81%
DPS 8.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6289 0.5152 0.5327 0.4193 0.4927 0.3562 0.2959 13.37%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.28 1.35 3.22 1.06 0.77 1.46 0.62 -
P/RPS 2.10 1.58 5.07 1.95 1.71 2.78 1.01 12.96%
P/EPS 24.76 -18.24 40.30 20.27 21.57 29.20 17.71 5.73%
EY 4.04 -5.48 2.48 4.93 4.64 3.42 5.65 -5.43%
DY 15.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.14 2.64 1.10 0.68 1.66 0.73 3.35%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 30/11/11 16/11/10 04/11/09 06/11/08 15/11/07 23/11/06 -
Price 1.38 1.50 2.75 1.13 0.61 1.29 0.62 -
P/RPS 2.26 1.76 4.33 2.08 1.36 2.46 1.01 14.35%
P/EPS 26.69 -20.27 34.42 21.61 17.09 25.80 17.71 7.06%
EY 3.75 -4.93 2.91 4.63 5.85 3.88 5.65 -6.59%
DY 14.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.27 2.25 1.18 0.54 1.47 0.73 4.66%

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