[EDGENTA] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -71.48%
YoY- 16.48%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 254,775 221,750 217,989 183,995 186,066 309,396 186,420 23.03%
PBT 87,804 43,334 38,514 29,736 97,707 -30,411 28,782 109.63%
Tax -15,136 -17,146 -10,692 -8,156 -25,470 -8,107 -8,248 49.61%
NP 72,668 26,188 27,822 21,580 72,237 -38,518 20,534 131.33%
-
NP to SH 53,706 18,777 19,532 16,487 57,802 -26,869 16,502 118.82%
-
Tax Rate 17.24% 39.57% 27.76% 27.43% 26.07% - 28.66% -
Total Cost 182,107 195,562 190,167 162,415 113,829 347,914 165,886 6.38%
-
Net Worth 519,032 522,995 501,006 504,778 486,269 428,451 456,978 8.81%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 36,295 72,638 - - 29,030 - - -
Div Payout % 67.58% 386.85% - - 50.22% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 519,032 522,995 501,006 504,778 486,269 428,451 456,978 8.81%
NOSH 362,959 363,191 363,048 363,149 362,887 363,094 362,681 0.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 28.52% 11.81% 12.76% 11.73% 38.82% -12.45% 11.01% -
ROE 10.35% 3.59% 3.90% 3.27% 11.89% -6.27% 3.61% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 70.19 61.06 60.04 50.67 51.27 85.21 51.40 22.96%
EPS 14.80 5.17 5.38 4.54 15.92 -7.40 4.55 118.74%
DPS 10.00 20.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.43 1.44 1.38 1.39 1.34 1.18 1.26 8.76%
Adjusted Per Share Value based on latest NOSH - 363,149
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 30.64 26.66 26.21 22.12 22.37 37.20 22.42 23.03%
EPS 6.46 2.26 2.35 1.98 6.95 -3.23 1.98 119.19%
DPS 4.36 8.73 0.00 0.00 3.49 0.00 0.00 -
NAPS 0.6241 0.6289 0.6024 0.607 0.5847 0.5152 0.5495 8.81%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.45 1.28 1.56 1.64 1.79 1.35 2.09 -
P/RPS 2.07 2.10 2.60 3.24 3.49 1.58 4.07 -36.15%
P/EPS 9.80 24.76 29.00 36.12 11.24 -18.24 45.93 -64.12%
EY 10.20 4.04 3.45 2.77 8.90 -5.48 2.18 178.44%
DY 6.90 15.63 0.00 0.00 4.47 0.00 0.00 -
P/NAPS 1.01 0.89 1.13 1.18 1.34 1.14 1.66 -28.08%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 19/11/12 09/08/12 24/05/12 29/02/12 30/11/11 23/08/11 -
Price 1.44 1.38 1.30 1.31 1.71 1.50 1.79 -
P/RPS 2.05 2.26 2.17 2.59 3.34 1.76 3.48 -29.61%
P/EPS 9.73 26.69 24.16 28.85 10.74 -20.27 39.34 -60.43%
EY 10.28 3.75 4.14 3.47 9.31 -4.93 2.54 152.89%
DY 6.94 14.49 0.00 0.00 4.68 0.00 0.00 -
P/NAPS 1.01 0.96 0.94 0.94 1.28 1.27 1.42 -20.23%

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