[EDGENTA] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
05-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 8.62%
YoY- 65.65%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 860,382 865,877 903,047 856,211 638,298 681,593 642,637 4.97%
PBT 192,102 125,814 130,923 150,218 97,817 102,757 96,090 12.22%
Tax -48,622 -49,981 -27,777 -34,226 -28,435 72,629 -25,910 11.05%
NP 143,480 75,833 103,146 115,992 69,382 175,386 70,180 12.64%
-
NP to SH 103,548 63,922 78,540 89,809 54,217 149,716 42,652 15.91%
-
Tax Rate 25.31% 39.73% 21.22% 22.78% 29.07% -70.68% 26.96% -
Total Cost 716,902 790,044 799,901 740,219 568,916 506,207 572,457 3.81%
-
Net Worth 529,502 504,778 460,912 402,451 326,969 388,375 270,319 11.84%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 108,934 29,030 29,059 21,774 14,522 10,184 - -
Div Payout % 105.20% 45.42% 37.00% 24.25% 26.79% 6.80% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 529,502 504,778 460,912 402,451 326,969 388,375 270,319 11.84%
NOSH 362,672 363,149 362,923 362,569 363,300 362,967 297,054 3.37%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 16.68% 8.76% 11.42% 13.55% 10.87% 25.73% 10.92% -
ROE 19.56% 12.66% 17.04% 22.32% 16.58% 38.55% 15.78% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 237.23 238.44 248.83 236.15 175.69 187.78 216.34 1.54%
EPS 28.55 17.60 21.64 24.77 14.92 41.25 14.36 12.12%
DPS 30.00 8.00 8.00 6.00 4.00 2.81 0.00 -
NAPS 1.46 1.39 1.27 1.11 0.90 1.07 0.91 8.19%
Adjusted Per Share Value based on latest NOSH - 362,569
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 103.46 104.12 108.59 102.96 76.75 81.96 77.27 4.98%
EPS 12.45 7.69 9.44 10.80 6.52 18.00 5.13 15.90%
DPS 13.10 3.49 3.49 2.62 1.75 1.22 0.00 -
NAPS 0.6367 0.607 0.5542 0.4839 0.3932 0.467 0.325 11.84%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.56 1.64 2.12 2.38 0.75 0.88 0.95 -
P/RPS 0.66 0.69 0.85 1.01 0.43 0.47 0.44 6.98%
P/EPS 5.46 9.32 9.80 9.61 5.03 2.13 6.62 -3.15%
EY 18.30 10.73 10.21 10.41 19.90 46.87 15.11 3.24%
DY 19.23 4.88 3.77 2.52 5.33 3.19 0.00 -
P/NAPS 1.07 1.18 1.67 2.14 0.83 0.82 1.04 0.47%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 10/05/13 24/05/12 06/05/11 05/05/10 28/04/09 28/05/08 24/05/07 -
Price 1.64 1.31 2.08 2.26 0.88 0.94 1.35 -
P/RPS 0.69 0.55 0.84 0.96 0.50 0.50 0.62 1.79%
P/EPS 5.74 7.44 9.61 9.12 5.90 2.28 9.40 -7.88%
EY 17.41 13.44 10.40 10.96 16.96 43.88 10.64 8.54%
DY 18.29 6.11 3.85 2.65 4.55 2.99 0.00 -
P/NAPS 1.12 0.94 1.64 2.04 0.98 0.88 1.48 -4.53%

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