[EDGENTA] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
07-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -4.24%
YoY- -66.12%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 897,446 819,251 955,936 622,326 702,065 652,296 554,611 8.34%
PBT 135,546 115,266 168,277 92,143 107,886 102,285 76,033 10.10%
Tax -52,425 -31,067 -31,134 -27,323 71,781 -26,668 -25,687 12.61%
NP 83,121 84,199 137,143 64,820 179,667 75,617 50,346 8.70%
-
NP to SH 66,952 62,576 108,428 51,920 153,264 46,827 36,021 10.87%
-
Tax Rate 38.68% 26.95% 18.50% 29.65% -66.53% 26.07% 33.78% -
Total Cost 814,325 735,052 818,793 557,506 522,398 576,679 504,265 8.30%
-
Net Worth 501,006 456,978 421,259 327,094 395,437 268,068 247,015 12.49%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 29,030 29,059 21,774 14,522 10,184 - - -
Div Payout % 43.36% 46.44% 20.08% 27.97% 6.65% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 501,006 456,978 421,259 327,094 395,437 268,068 247,015 12.49%
NOSH 363,048 362,681 363,154 363,438 362,786 322,974 280,700 4.37%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.26% 10.28% 14.35% 10.42% 25.59% 11.59% 9.08% -
ROE 13.36% 13.69% 25.74% 15.87% 38.76% 17.47% 14.58% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 247.20 225.89 263.23 171.23 193.52 201.97 197.58 3.80%
EPS 18.44 17.25 29.86 14.29 42.25 14.50 12.83 6.22%
DPS 8.00 8.00 6.00 4.00 2.81 0.00 0.00 -
NAPS 1.38 1.26 1.16 0.90 1.09 0.83 0.88 7.77%
Adjusted Per Share Value based on latest NOSH - 363,438
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 107.86 98.46 114.89 74.80 84.38 78.40 66.66 8.34%
EPS 8.05 7.52 13.03 6.24 18.42 5.63 4.33 10.87%
DPS 3.49 3.49 2.62 1.75 1.22 0.00 0.00 -
NAPS 0.6021 0.5492 0.5063 0.3931 0.4753 0.3222 0.2969 12.49%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.56 2.09 2.67 0.98 0.87 1.44 0.63 -
P/RPS 0.63 0.93 1.01 0.57 0.45 0.71 0.32 11.94%
P/EPS 8.46 12.11 8.94 6.86 2.06 9.93 4.91 9.48%
EY 11.82 8.26 11.18 14.58 48.56 10.07 20.37 -8.66%
DY 5.13 3.83 2.25 4.08 3.23 0.00 0.00 -
P/NAPS 1.13 1.66 2.30 1.09 0.80 1.73 0.72 7.79%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/08/12 23/08/11 05/08/10 07/08/09 01/08/08 27/08/07 28/08/06 -
Price 1.30 1.79 2.79 1.07 0.88 1.46 0.56 -
P/RPS 0.53 0.79 1.06 0.62 0.45 0.72 0.28 11.21%
P/EPS 7.05 10.37 9.34 7.49 2.08 10.07 4.36 8.33%
EY 14.19 9.64 10.70 13.35 48.01 9.93 22.92 -7.67%
DY 6.15 4.47 2.15 3.74 3.19 0.00 0.00 -
P/NAPS 0.94 1.42 2.41 1.19 0.81 1.76 0.64 6.61%

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