[EDGENTA] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 14.31%
YoY- 73.65%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 988,828 656,975 688,615 650,567 614,449 504,896 613,433 8.27%
PBT 175,772 103,431 100,963 97,236 90,849 64,055 414,129 -13.30%
Tax -28,345 -28,256 70,539 -22,511 -32,648 -22,059 -16,916 8.97%
NP 147,427 75,175 171,502 74,725 58,201 41,996 397,213 -15.22%
-
NP to SH 118,443 57,975 149,376 53,526 30,824 37,321 397,213 -18.25%
-
Tax Rate 16.13% 27.32% -69.87% 23.15% 35.94% 34.44% 4.08% -
Total Cost 841,401 581,800 517,113 575,842 556,248 462,900 216,220 25.40%
-
Net Worth 443,017 348,738 409,712 296,243 246,087 215,114 175,586 16.66%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 21,774 14,522 10,184 - - - - -
Div Payout % 18.38% 25.05% 6.82% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 443,017 348,738 409,712 296,243 246,087 215,114 175,586 16.66%
NOSH 363,128 363,269 362,577 336,640 289,514 247,258 211,549 9.41%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 14.91% 11.44% 24.91% 11.49% 9.47% 8.32% 64.75% -
ROE 26.74% 16.62% 36.46% 18.07% 12.53% 17.35% 226.22% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 272.31 180.85 189.92 193.25 212.23 204.20 289.97 -1.04%
EPS 32.62 15.96 41.20 15.90 10.65 15.09 187.76 -25.29%
DPS 6.00 4.00 2.81 0.00 0.00 0.00 0.00 -
NAPS 1.22 0.96 1.13 0.88 0.85 0.87 0.83 6.62%
Adjusted Per Share Value based on latest NOSH - 336,640
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 118.90 79.00 82.80 78.23 73.89 60.71 73.76 8.27%
EPS 14.24 6.97 17.96 6.44 3.71 4.49 47.76 -18.25%
DPS 2.62 1.75 1.22 0.00 0.00 0.00 0.00 -
NAPS 0.5327 0.4193 0.4927 0.3562 0.2959 0.2587 0.2111 16.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.22 1.06 0.77 1.46 0.62 0.50 0.66 -
P/RPS 1.18 0.59 0.41 0.76 0.29 0.24 0.23 31.31%
P/EPS 9.87 6.64 1.87 9.18 5.82 3.31 0.35 74.42%
EY 10.13 15.06 53.50 10.89 17.17 30.19 284.49 -42.62%
DY 1.86 3.77 3.65 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 1.10 0.68 1.66 0.73 0.57 0.80 22.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 16/11/10 04/11/09 06/11/08 15/11/07 23/11/06 28/11/05 29/11/04 -
Price 2.75 1.13 0.61 1.29 0.62 0.37 0.57 -
P/RPS 1.01 0.62 0.32 0.67 0.29 0.18 0.20 30.96%
P/EPS 8.43 7.08 1.48 8.11 5.82 2.45 0.30 74.31%
EY 11.86 14.12 67.54 12.33 17.17 40.79 329.41 -42.52%
DY 2.18 3.54 4.61 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.18 0.54 1.47 0.73 0.43 0.69 21.76%

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