[EDGENTA] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
04-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 11.66%
YoY- -61.19%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 809,800 897,953 988,828 656,975 688,615 650,567 614,449 4.70%
PBT 209,291 43,215 175,772 103,431 100,963 97,236 90,849 14.90%
Tax -61,464 -33,287 -28,345 -28,256 70,539 -22,511 -32,648 11.10%
NP 147,827 9,928 147,427 75,175 171,502 74,725 58,201 16.79%
-
NP to SH 112,598 6,693 118,443 57,975 149,376 53,526 30,824 24.07%
-
Tax Rate 29.37% 77.03% 16.13% 27.32% -69.87% 23.15% 35.94% -
Total Cost 661,973 888,025 841,401 581,800 517,113 575,842 556,248 2.93%
-
Net Worth 522,995 428,451 443,017 348,738 409,712 296,243 246,087 13.37%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 101,669 29,059 21,774 14,522 10,184 - - -
Div Payout % 90.29% 434.18% 18.38% 25.05% 6.82% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 522,995 428,451 443,017 348,738 409,712 296,243 246,087 13.37%
NOSH 363,191 363,094 363,128 363,269 362,577 336,640 289,514 3.84%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 18.25% 1.11% 14.91% 11.44% 24.91% 11.49% 9.47% -
ROE 21.53% 1.56% 26.74% 16.62% 36.46% 18.07% 12.53% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 222.97 247.31 272.31 180.85 189.92 193.25 212.23 0.82%
EPS 31.00 1.84 32.62 15.96 41.20 15.90 10.65 19.47%
DPS 28.00 8.00 6.00 4.00 2.81 0.00 0.00 -
NAPS 1.44 1.18 1.22 0.96 1.13 0.88 0.85 9.17%
Adjusted Per Share Value based on latest NOSH - 363,269
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 97.33 107.92 118.84 78.96 82.76 78.19 73.85 4.70%
EPS 13.53 0.80 14.24 6.97 17.95 6.43 3.70 24.09%
DPS 12.22 3.49 2.62 1.75 1.22 0.00 0.00 -
NAPS 0.6286 0.5149 0.5325 0.4191 0.4924 0.356 0.2958 13.37%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.28 1.35 3.22 1.06 0.77 1.46 0.62 -
P/RPS 0.57 0.55 1.18 0.59 0.41 0.76 0.29 11.90%
P/EPS 4.13 73.24 9.87 6.64 1.87 9.18 5.82 -5.55%
EY 24.22 1.37 10.13 15.06 53.50 10.89 17.17 5.89%
DY 21.88 5.93 1.86 3.77 3.65 0.00 0.00 -
P/NAPS 0.89 1.14 2.64 1.10 0.68 1.66 0.73 3.35%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 30/11/11 16/11/10 04/11/09 06/11/08 15/11/07 23/11/06 -
Price 1.38 1.50 2.75 1.13 0.61 1.29 0.62 -
P/RPS 0.62 0.61 1.01 0.62 0.32 0.67 0.29 13.48%
P/EPS 4.45 81.37 8.43 7.08 1.48 8.11 5.82 -4.37%
EY 22.47 1.23 11.86 14.12 67.54 12.33 17.17 4.58%
DY 20.29 5.33 2.18 3.54 4.61 0.00 0.00 -
P/NAPS 0.96 1.27 2.25 1.18 0.54 1.47 0.73 4.66%

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