[EDGENTA] QoQ Quarter 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- 37.21%
YoY- 46.78%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 270,216 183,987 303,931 197,802 170,491 140,926 147,756 49.71%
PBT 44,439 23,873 65,820 34,145 26,380 14,067 28,839 33.51%
Tax -4,958 -4,725 -12,775 -8,676 -8,050 -4,803 -6,727 -18.45%
NP 39,481 19,148 53,045 25,469 18,330 9,264 22,112 47.33%
-
NP to SH 32,466 14,394 42,569 18,999 13,847 7,266 17,863 49.09%
-
Tax Rate 11.16% 19.79% 19.41% 25.41% 30.52% 34.14% 23.33% -
Total Cost 230,735 164,839 250,886 172,333 152,161 131,662 125,644 50.12%
-
Net Worth 421,259 402,451 388,310 348,738 327,094 326,969 312,239 22.16%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 21,774 - - - 14,522 -
Div Payout % - - 51.15% - - - 81.30% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 421,259 402,451 388,310 348,738 327,094 326,969 312,239 22.16%
NOSH 363,154 362,569 362,907 363,269 363,438 363,300 363,069 0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.61% 10.41% 17.45% 12.88% 10.75% 6.57% 14.97% -
ROE 7.71% 3.58% 10.96% 5.45% 4.23% 2.22% 5.72% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 74.41 50.75 83.75 54.45 46.91 38.79 40.70 49.68%
EPS 8.94 3.97 11.73 5.23 3.81 2.00 4.92 49.06%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 4.00 -
NAPS 1.16 1.11 1.07 0.96 0.90 0.90 0.86 22.14%
Adjusted Per Share Value based on latest NOSH - 363,269
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 32.48 22.11 36.53 23.77 20.49 16.94 17.76 49.71%
EPS 3.90 1.73 5.12 2.28 1.66 0.87 2.15 48.89%
DPS 0.00 0.00 2.62 0.00 0.00 0.00 1.75 -
NAPS 0.5063 0.4837 0.4667 0.4191 0.3931 0.393 0.3753 22.15%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.67 2.38 1.61 1.06 0.98 0.75 0.67 -
P/RPS 3.59 4.69 1.92 1.95 2.09 1.93 1.65 68.14%
P/EPS 29.87 59.95 13.73 20.27 25.72 37.50 13.62 69.04%
EY 3.35 1.67 7.29 4.93 3.89 2.67 7.34 -40.80%
DY 0.00 0.00 3.73 0.00 0.00 0.00 5.97 -
P/NAPS 2.30 2.14 1.50 1.10 1.09 0.83 0.78 106.03%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 05/08/10 05/05/10 25/02/10 04/11/09 07/08/09 28/04/09 26/05/09 -
Price 2.79 2.26 1.66 1.13 1.07 0.88 1.00 -
P/RPS 3.75 4.45 1.98 2.08 2.28 2.27 2.46 32.55%
P/EPS 31.21 56.93 14.15 21.61 28.08 44.00 20.33 33.18%
EY 3.20 1.76 7.07 4.63 3.56 2.27 4.92 -24.99%
DY 0.00 0.00 3.61 0.00 0.00 0.00 4.00 -
P/NAPS 2.41 2.04 1.55 1.18 1.19 0.98 1.16 63.03%

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