[EDGENTA] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[EDGENTA] UEM EDGENTA BERHAD

Announcement Date

05-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 20.73%

YoY- 108.84%

Quarter Report

Jun 10 - klse final.pdf

Latest QR

Upcoming QR

EDGENTA's Result

EDGENTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	801,999	897,446	819,251	955,936	622,326	702,065	652,296	3.50%
YoY %	-10.64%	9.54%	-14.30%	53.61%	-11.36%	7.63%	-	-
Horiz. %	122.95%	137.58%	125.59%	146.55%	95.41%	107.63%	100.00%	-
PBT	167,582	135,546	115,266	168,277	92,143	107,886	102,285	8.56%
YoY %	23.63%	17.59%	-31.50%	82.63%	-14.59%	5.48%	-	-
Horiz. %	163.84%	132.52%	112.69%	164.52%	90.08%	105.48%	100.00%	-
Tax	-44,408	-52,425	-31,067	-31,134	-27,323	71,781	-26,668	8.86%
YoY %	15.29%	-68.75%	0.22%	-13.95%	-138.06%	369.17%	-	-
Horiz. %	166.52%	196.58%	116.50%	116.75%	102.46%	-269.17%	100.00%	-
NP	123,174	83,121	84,199	137,143	64,820	179,667	75,617	8.46%
YoY %	48.19%	-1.28%	-38.60%	111.58%	-63.92%	137.60%	-	-
Horiz. %	162.89%	109.92%	111.35%	181.37%	85.72%	237.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	91,277	66,952	62,576	108,428	51,920	153,264	46,827	11.75%
YoY %	36.33%	6.99%	-42.29%	108.84%	-66.12%	227.30%	-	-
Horiz. %	194.92%	142.98%	133.63%	231.55%	110.88%	327.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.50%	38.68%	26.95%	18.50%	29.65%	-66.53%	26.07%	-
YoY %	-31.49%	43.53%	45.68%	-37.61%	144.57%	-355.20%	-	-
Horiz. %	101.65%	148.37%	103.38%	70.96%	113.73%	-255.20%	100.00%	-
Total Cost	678,825	814,325	735,052	818,793	557,506	522,398	576,679	2.75%
YoY %	-16.64%	10.78%	-10.23%	46.87%	6.72%	-9.41%	-	-
Horiz. %	117.71%	141.21%	127.46%	141.98%	96.68%	90.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	511,900	501,006	456,978	421,259	327,094	395,437	268,068	11.37%
YoY %	2.17%	9.63%	8.48%	28.79%	-17.28%	47.51%	-	-
Horiz. %	190.96%	186.90%	170.47%	157.15%	122.02%	147.51%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	108,934	29,030	29,059	21,774	14,522	10,184	-	-
YoY %	275.25%	-0.10%	33.46%	49.94%	42.60%	0.00%	-	-
Horiz. %	1,069.66%	285.05%	285.34%	213.81%	142.60%	100.00%	-	-
Div Payout %	119.34%	43.36%	46.44%	20.08%	27.97%	6.65%	-	-
YoY %	175.23%	-6.63%	131.27%	-28.21%	320.60%	0.00%	-	-
Horiz. %	1,794.59%	652.03%	698.35%	301.95%	420.60%	100.00%	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	511,900	501,006	456,978	421,259	327,094	395,437	268,068	11.37%
YoY %	2.17%	9.63%	8.48%	28.79%	-17.28%	47.51%	-	-
Horiz. %	190.96%	186.90%	170.47%	157.15%	122.02%	147.51%	100.00%	-
NOSH	363,050	363,048	362,681	363,154	363,438	362,786	322,974	1.96%
YoY %	0.00%	0.10%	-0.13%	-0.08%	0.18%	12.33%	-	-
Horiz. %	112.41%	112.41%	112.29%	112.44%	112.53%	112.33%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	15.36%	9.26%	10.28%	14.35%	10.42%	25.59%	11.59%	-
YoY %	65.87%	-9.92%	-28.36%	37.72%	-59.28%	120.79%	-	-
Horiz. %	132.53%	79.90%	88.70%	123.81%	89.91%	220.79%	100.00%	-
ROE	17.83%	13.36%	13.69%	25.74%	15.87%	38.76%	17.47%	-
YoY %	33.46%	-2.41%	-46.81%	62.19%	-59.06%	121.87%	-	-
Horiz. %	102.06%	76.47%	78.36%	147.34%	90.84%	221.87%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	220.91	247.20	225.89	263.23	171.23	193.52	201.97	1.50%
YoY %	-10.64%	9.43%	-14.19%	53.73%	-11.52%	-4.18%	-	-
Horiz. %	109.38%	122.39%	111.84%	130.33%	84.78%	95.82%	100.00%	-
EPS	25.14	18.44	17.25	29.86	14.29	42.25	14.50	9.59%
YoY %	36.33%	6.90%	-42.23%	108.96%	-66.18%	191.38%	-	-
Horiz. %	173.38%	127.17%	118.97%	205.93%	98.55%	291.38%	100.00%	-
DPS	30.00	8.00	8.00	6.00	4.00	2.81	0.00	-
YoY %	275.00%	0.00%	33.33%	50.00%	42.35%	0.00%	-	-
Horiz. %	1,067.62%	284.70%	284.70%	213.52%	142.35%	100.00%	-	-
NAPS	1.41	1.38	1.26	1.16	0.90	1.09	0.83	9.22%
YoY %	2.17%	9.52%	8.62%	28.89%	-17.43%	31.33%	-	-
Horiz. %	169.88%	166.27%	151.81%	139.76%	108.43%	131.33%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 363,154
RPS	96.39	107.86	98.46	114.89	74.80	84.38	78.40	3.49%
YoY %	-10.63%	9.55%	-14.30%	53.60%	-11.35%	7.63%	-	-
Horiz. %	122.95%	137.58%	125.59%	146.54%	95.41%	107.63%	100.00%	-
EPS	10.97	8.05	7.52	13.03	6.24	18.42	5.63	11.74%
YoY %	36.27%	7.05%	-42.29%	108.81%	-66.12%	227.18%	-	-
Horiz. %	194.85%	142.98%	133.57%	231.44%	110.83%	327.18%	100.00%	-
DPS	13.09	3.49	3.49	2.62	1.75	1.22	0.00	-
YoY %	275.07%	0.00%	33.21%	49.71%	43.44%	0.00%	-	-
Horiz. %	1,072.95%	286.07%	286.07%	214.75%	143.44%	100.00%	-	-
NAPS	0.6152	0.6021	0.5492	0.5063	0.3931	0.4753	0.3222	11.37%
YoY %	2.18%	9.63%	8.47%	28.80%	-17.29%	47.52%	-	-
Horiz. %	190.94%	186.87%	170.45%	157.14%	122.00%	147.52%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.78	1.56	2.09	2.67	0.98	0.87	1.44	-
P/RPS	0.81	0.63	0.93	1.01	0.57	0.45	0.71	2.21%
YoY %	28.57%	-32.26%	-7.92%	77.19%	26.67%	-36.62%	-	-
Horiz. %	114.08%	88.73%	130.99%	142.25%	80.28%	63.38%	100.00%	-
P/EPS	7.08	8.46	12.11	8.94	6.86	2.06	9.93	-5.47%
YoY %	-16.31%	-30.14%	35.46%	30.32%	233.01%	-79.25%	-	-
Horiz. %	71.30%	85.20%	121.95%	90.03%	69.08%	20.75%	100.00%	-
EY	14.12	11.82	8.26	11.18	14.58	48.56	10.07	5.79%
YoY %	19.46%	43.10%	-26.12%	-23.32%	-69.98%	382.22%	-	-
Horiz. %	140.22%	117.38%	82.03%	111.02%	144.79%	482.22%	100.00%	-
DY	16.85	5.13	3.83	2.25	4.08	3.23	0.00	-
YoY %	228.46%	33.94%	70.22%	-44.85%	26.32%	0.00%	-	-
Horiz. %	521.67%	158.82%	118.58%	69.66%	126.32%	100.00%	-	-
P/NAPS	1.26	1.13	1.66	2.30	1.09	0.80	1.73	-5.14%
YoY %	11.50%	-31.93%	-27.83%	111.01%	36.25%	-53.76%	-	-
Horiz. %	72.83%	65.32%	95.95%	132.95%	63.01%	46.24%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	09/08/12	23/08/11	05/08/10	07/08/09	01/08/08	27/08/07	-
Price	2.32	1.30	1.79	2.79	1.07	0.88	1.46	-
P/RPS	1.05	0.53	0.79	1.06	0.62	0.45	0.72	6.48%
YoY %	98.11%	-32.91%	-25.47%	70.97%	37.78%	-37.50%	-	-
Horiz. %	145.83%	73.61%	109.72%	147.22%	86.11%	62.50%	100.00%	-
P/EPS	9.23	7.05	10.37	9.34	7.49	2.08	10.07	-1.43%
YoY %	30.92%	-32.02%	11.03%	24.70%	260.10%	-79.34%	-	-
Horiz. %	91.66%	70.01%	102.98%	92.75%	74.38%	20.66%	100.00%	-
EY	10.84	14.19	9.64	10.70	13.35	48.01	9.93	1.47%
YoY %	-23.61%	47.20%	-9.91%	-19.85%	-72.19%	383.48%	-	-
Horiz. %	109.16%	142.90%	97.08%	107.75%	134.44%	483.48%	100.00%	-
DY	12.93	6.15	4.47	2.15	3.74	3.19	0.00	-
YoY %	110.24%	37.58%	107.91%	-42.51%	17.24%	0.00%	-	-
Horiz. %	405.33%	192.79%	140.13%	67.40%	117.24%	100.00%	-	-
P/NAPS	1.65	0.94	1.42	2.41	1.19	0.81	1.76	-1.06%
YoY %	75.53%	-33.80%	-41.08%	102.52%	46.91%	-53.98%	-	-
Horiz. %	93.75%	53.41%	80.68%	136.93%	67.61%	46.02%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos