[EDGENTA] YoY 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- 315.13%
YoY- 1889.06%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
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 904,399 837,373 254,775 186,066 203,949 303,931 147,756 35.23%
PBT 126,199 119,410 87,804 97,707 19,208 65,820 28,839 27.87%
Tax -36,669 -30,815 -15,136 -25,470 -10,258 -12,775 -6,727 32.64%
NP 89,530 88,595 72,668 72,237 8,950 53,045 22,112 26.23%
-
NP to SH 73,300 78,301 53,706 57,802 2,906 42,569 17,863 26.51%
-
Tax Rate 29.06% 25.81% 17.24% 26.07% 53.40% 19.41% 23.33% -
Total Cost 814,869 748,778 182,107 113,829 194,999 250,886 125,644 36.54%
-
Net Worth 1,163,362 362,777 519,032 486,269 450,429 388,310 312,239 24.49%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 40,677 36,277 36,295 29,030 29,059 21,774 14,522 18.71%
Div Payout % 55.49% 46.33% 67.58% 50.22% 1,000.00% 51.15% 81.30% -
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 1,163,362 362,777 519,032 486,269 450,429 388,310 312,239 24.49%
NOSH 813,540 362,777 362,959 362,887 363,249 362,907 363,069 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 9.90% 10.58% 28.52% 38.82% 4.39% 17.45% 14.97% -
ROE 6.30% 21.58% 10.35% 11.89% 0.65% 10.96% 5.72% -
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 111.17 230.82 70.19 51.27 56.15 83.75 40.70 18.22%
EPS 9.01 9.63 14.80 15.92 0.80 11.73 4.92 10.60%
DPS 5.00 10.00 10.00 8.00 8.00 6.00 4.00 3.78%
NAPS 1.43 1.00 1.43 1.34 1.24 1.07 0.86 8.84%
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 108.75 100.69 30.64 22.37 24.52 36.55 17.77 35.22%
EPS 8.81 9.42 6.46 6.95 0.35 5.12 2.15 26.48%
DPS 4.89 4.36 4.36 3.49 3.49 2.62 1.75 18.67%
NAPS 1.3989 0.4362 0.6241 0.5847 0.5416 0.4669 0.3755 24.49%
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 2.46 1.10 2.07 3.49 4.52 1.92 1.65 6.87%
P/EPS 30.30 11.81 9.80 11.24 317.50 13.73 13.62 14.24%
EY 3.30 8.46 10.20 8.90 0.31 7.29 7.34 -12.46%
DY 1.83 3.92 6.90 4.47 3.15 3.73 5.97 -17.87%
P/NAPS 1.91 2.55 1.01 1.34 2.05 1.50 0.78 16.08%
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 2.51 1.16 2.05 3.34 3.67 1.98 2.46 0.33%
P/EPS 30.97 12.37 9.73 10.74 257.50 14.15 20.33 7.26%
EY 3.23 8.08 10.28 9.31 0.39 7.07 4.92 -6.77%
DY 1.79 3.75 6.94 4.68 3.88 3.61 4.00 -12.53%
P/NAPS 1.95 2.67 1.01 1.28 1.66 1.55 1.16 9.03%

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