[EDGENTA] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 42.61%
YoY- -46.9%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 988,828 955,936 856,211 813,150 656,975 622,326 638,298 33.84%
PBT 175,772 168,277 150,218 140,412 103,431 92,143 97,817 47.75%
Tax -28,345 -31,134 -34,226 -34,304 -28,256 -27,323 -28,435 -0.21%
NP 147,427 137,143 115,992 106,108 75,175 64,820 69,382 65.20%
-
NP to SH 118,443 108,428 89,809 82,681 57,975 51,920 54,217 68.28%
-
Tax Rate 16.13% 18.50% 22.78% 24.43% 27.32% 29.65% 29.07% -
Total Cost 841,401 818,793 740,219 707,042 581,800 557,506 568,916 29.77%
-
Net Worth 443,017 421,259 402,451 388,310 348,738 327,094 326,969 22.42%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 21,774 21,774 21,774 21,774 14,522 14,522 14,522 30.96%
Div Payout % 18.38% 20.08% 24.25% 26.34% 25.05% 27.97% 26.79% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 443,017 421,259 402,451 388,310 348,738 327,094 326,969 22.42%
NOSH 363,128 363,154 362,569 362,907 363,269 363,438 363,300 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.91% 14.35% 13.55% 13.05% 11.44% 10.42% 10.87% -
ROE 26.74% 25.74% 22.32% 21.29% 16.62% 15.87% 16.58% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 272.31 263.23 236.15 224.07 180.85 171.23 175.69 33.89%
EPS 32.62 29.86 24.77 22.78 15.96 14.29 14.92 68.37%
DPS 6.00 6.00 6.00 6.00 4.00 4.00 4.00 31.00%
NAPS 1.22 1.16 1.11 1.07 0.96 0.90 0.90 22.46%
Adjusted Per Share Value based on latest NOSH - 362,907
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 118.84 114.89 102.91 97.73 78.96 74.80 76.72 33.84%
EPS 14.24 13.03 10.79 9.94 6.97 6.24 6.52 68.25%
DPS 2.62 2.62 2.62 2.62 1.75 1.75 1.75 30.83%
NAPS 0.5325 0.5063 0.4837 0.4667 0.4191 0.3931 0.393 22.42%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.22 2.67 2.38 1.61 1.06 0.98 0.75 -
P/RPS 1.18 1.01 1.01 0.72 0.59 0.57 0.43 95.88%
P/EPS 9.87 8.94 9.61 7.07 6.64 6.86 5.03 56.67%
EY 10.13 11.18 10.41 14.15 15.06 14.58 19.90 -36.22%
DY 1.86 2.25 2.52 3.73 3.77 4.08 5.33 -50.40%
P/NAPS 2.64 2.30 2.14 1.50 1.10 1.09 0.83 116.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 05/08/10 05/05/10 25/02/10 04/11/09 07/08/09 28/04/09 -
Price 2.75 2.79 2.26 1.66 1.13 1.07 0.88 -
P/RPS 1.01 1.06 0.96 0.74 0.62 0.62 0.50 59.72%
P/EPS 8.43 9.34 9.12 7.29 7.08 7.49 5.90 26.83%
EY 11.86 10.70 10.96 13.72 14.12 13.35 16.96 -21.19%
DY 2.18 2.15 2.65 3.61 3.54 3.74 4.55 -38.74%
P/NAPS 2.25 2.41 2.04 1.55 1.18 1.19 0.98 73.94%

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