[EDGENTA] YoY 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- 124.06%
YoY- 138.31%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 254,775 186,066 203,949 303,931 147,756 170,435 151,327 9.06%
PBT 87,804 97,707 19,208 65,820 28,839 19,216 17,026 31.40%
Tax -15,136 -25,470 -10,258 -12,775 -6,727 -4,291 -892 60.23%
NP 72,668 72,237 8,950 53,045 22,112 14,925 16,134 28.47%
-
NP to SH 53,706 57,802 2,906 42,569 17,863 11,543 13,107 26.47%
-
Tax Rate 17.24% 26.07% 53.40% 19.41% 23.33% 22.33% 5.24% -
Total Cost 182,107 113,829 194,999 250,886 125,644 155,510 135,193 5.08%
-
Net Worth 519,032 486,269 450,429 388,310 312,239 278,389 252,964 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 36,295 29,030 29,059 21,774 14,522 - - -
Div Payout % 67.58% 50.22% 1,000.00% 51.15% 81.30% - - -
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 519,032 486,269 450,429 388,310 312,239 278,389 252,964 12.71%
NOSH 362,959 362,887 363,249 362,907 363,069 339,499 287,460 3.95%
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 28.52% 38.82% 4.39% 17.45% 14.97% 8.76% 10.66% -
ROE 10.35% 11.89% 0.65% 10.96% 5.72% 4.15% 5.18% -
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 70.19 51.27 56.15 83.75 40.70 50.20 52.64 4.90%
EPS 14.80 15.92 0.80 11.73 4.92 3.40 4.40 22.38%
DPS 10.00 8.00 8.00 6.00 4.00 0.00 0.00 -
NAPS 1.43 1.34 1.24 1.07 0.86 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 30.62 22.36 24.51 36.53 17.76 20.48 18.19 9.05%
EPS 6.45 6.95 0.35 5.12 2.15 1.39 1.58 26.39%
DPS 4.36 3.49 3.49 2.62 1.75 0.00 0.00 -
NAPS 0.6238 0.5844 0.5414 0.4667 0.3753 0.3346 0.304 12.71%
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 2.07 3.49 4.52 1.92 1.65 2.77 1.10 11.10%
P/EPS 9.80 11.24 317.50 13.73 13.62 40.88 12.72 -4.24%
EY 10.20 8.90 0.31 7.29 7.34 2.45 7.86 4.43%
DY 6.90 4.47 3.15 3.73 5.97 0.00 0.00 -
P/NAPS 1.01 1.34 2.05 1.50 0.78 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 2.05 3.34 3.67 1.98 2.46 1.99 1.41 6.43%
P/EPS 9.73 10.74 257.50 14.15 20.33 29.41 16.23 -8.16%
EY 10.28 9.31 0.39 7.07 4.92 3.40 6.16 8.90%
DY 6.94 4.68 3.88 3.61 4.00 0.00 0.00 -
P/NAPS 1.01 1.28 1.66 1.55 1.16 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