[EDGENTA] QoQ TTM Result on 31-Dec-2011 [#4]

Stock

[EDGENTA] UEM EDGENTA BERHAD

Announcement Date

29-Feb-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Dec-2011 [#4]

Profit Trend

QoQ- 820.2%

YoY- -21.82%

Quarter Report

EDGENTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	809,800	897,446	865,877	880,070	897,953	819,251	903,047	-6.98%
YoY %	-9.77%	3.65%	-1.61%	-1.99%	9.61%	-9.28%	-	-
Horiz. %	89.67%	99.38%	95.88%	97.46%	99.44%	90.72%	100.00%	-
PBT	209,291	135,546	125,814	121,714	43,215	115,266	130,923	36.60%
YoY %	54.41%	7.74%	3.37%	181.65%	-62.51%	-11.96%	-	-
Horiz. %	159.86%	103.53%	96.10%	92.97%	33.01%	88.04%	100.00%	-
Tax	-61,464	-52,425	-49,981	-48,499	-33,287	-31,067	-27,777	69.56%
YoY %	-17.24%	-4.89%	-3.06%	-45.70%	-7.15%	-11.84%	-	-
Horiz. %	221.28%	188.74%	179.94%	174.60%	119.84%	111.84%	100.00%	-
NP	147,827	83,121	75,833	73,215	9,928	84,199	103,146	27.03%
YoY %	77.85%	9.61%	3.58%	637.46%	-88.21%	-18.37%	-	-
Horiz. %	143.32%	80.59%	73.52%	70.98%	9.63%	81.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	112,598	66,952	63,922	61,589	6,693	62,576	78,540	27.05%
YoY %	68.18%	4.74%	3.79%	820.20%	-89.30%	-20.33%	-	-
Horiz. %	143.36%	85.25%	81.39%	78.42%	8.52%	79.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.37%	38.68%	39.73%	39.85%	77.03%	26.95%	21.22%	-
YoY %	-24.07%	-2.64%	-0.30%	-48.27%	185.83%	27.00%	-	-
Horiz. %	138.41%	182.28%	187.23%	187.79%	363.01%	127.00%	100.00%	-
Total Cost	661,973	814,325	790,044	806,855	888,025	735,052	799,901	-11.82%
YoY %	-18.71%	3.07%	-2.08%	-9.14%	20.81%	-8.11%	-	-
Horiz. %	82.76%	101.80%	98.77%	100.87%	111.02%	91.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	522,995	501,006	504,778	486,269	428,451	456,978	460,912	8.76%
YoY %	4.39%	-0.75%	3.81%	13.49%	-6.24%	-0.85%	-	-
Horiz. %	113.47%	108.70%	109.52%	105.50%	92.96%	99.15%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	101,669	29,030	29,030	29,030	29,059	29,059	29,059	129.94%
YoY %	250.22%	0.00%	0.00%	-0.10%	0.00%	0.00%	-	-
Horiz. %	349.87%	99.90%	99.90%	99.90%	100.00%	100.00%	100.00%	-
Div Payout %	90.29%	43.36%	45.42%	47.14%	434.18%	46.44%	37.00%	-
YoY %	108.23%	-4.54%	-3.65%	-89.14%	834.93%	25.51%	-	-
Horiz. %	244.03%	117.19%	122.76%	127.41%	1,173.46%	125.51%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	522,995	501,006	504,778	486,269	428,451	456,978	460,912	8.76%
YoY %	4.39%	-0.75%	3.81%	13.49%	-6.24%	-0.85%	-	-
Horiz. %	113.47%	108.70%	109.52%	105.50%	92.96%	99.15%	100.00%	-
NOSH	363,191	363,048	363,149	362,887	363,094	362,681	362,923	0.04%
YoY %	0.04%	-0.03%	0.07%	-0.06%	0.11%	-0.07%	-	-
Horiz. %	100.07%	100.03%	100.06%	99.99%	100.05%	99.93%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	18.25%	9.26%	8.76%	8.32%	1.11%	10.28%	11.42%	-
YoY %	97.08%	5.71%	5.29%	649.55%	-89.20%	-9.98%	-	-
Horiz. %	159.81%	81.09%	76.71%	72.85%	9.72%	90.02%	100.00%	-
ROE	21.53%	13.36%	12.66%	12.67%	1.56%	13.69%	17.04%	-
YoY %	61.15%	5.53%	-0.08%	712.18%	-88.60%	-19.66%	-	-
Horiz. %	126.35%	78.40%	74.30%	74.35%	9.15%	80.34%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	222.97	247.20	238.44	242.52	247.31	225.89	248.83	-7.03%
YoY %	-9.80%	3.67%	-1.68%	-1.94%	9.48%	-9.22%	-	-
Horiz. %	89.61%	99.34%	95.82%	97.46%	99.39%	90.78%	100.00%	-
EPS	31.00	18.44	17.60	16.97	1.84	17.25	21.64	26.99%
YoY %	68.11%	4.77%	3.71%	822.28%	-89.33%	-20.29%	-	-
Horiz. %	143.25%	85.21%	81.33%	78.42%	8.50%	79.71%	100.00%	-
DPS	28.00	8.00	8.00	8.00	8.00	8.00	8.00	129.99%
YoY %	250.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	350.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.44	1.38	1.39	1.34	1.18	1.26	1.27	8.71%
YoY %	4.35%	-0.72%	3.73%	13.56%	-6.35%	-0.79%	-	-
Horiz. %	113.39%	108.66%	109.45%	105.51%	92.91%	99.21%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 362,887
RPS	97.38	107.91	104.12	105.83	107.98	98.51	108.59	-6.98%
YoY %	-9.76%	3.64%	-1.62%	-1.99%	9.61%	-9.28%	-	-
Horiz. %	89.68%	99.37%	95.88%	97.46%	99.44%	90.72%	100.00%	-
EPS	13.54	8.05	7.69	7.41	0.80	7.52	9.44	27.10%
YoY %	68.20%	4.68%	3.78%	826.25%	-89.36%	-20.34%	-	-
Horiz. %	143.43%	85.28%	81.46%	78.50%	8.47%	79.66%	100.00%	-
DPS	12.23	3.49	3.49	3.49	3.49	3.49	3.49	130.18%
YoY %	250.43%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	350.43%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.6289	0.6024	0.607	0.5847	0.5152	0.5495	0.5542	8.77%
YoY %	4.40%	-0.76%	3.81%	13.49%	-6.24%	-0.85%	-	-
Horiz. %	113.48%	108.70%	109.53%	105.50%	92.96%	99.15%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	1.28	1.56	1.64	1.79	1.35	2.09	2.12	-
P/RPS	0.57	0.63	0.69	0.74	0.55	0.93	0.85	-23.33%
YoY %	-9.52%	-8.70%	-6.76%	34.55%	-40.86%	9.41%	-	-
Horiz. %	67.06%	74.12%	81.18%	87.06%	64.71%	109.41%	100.00%	-
P/EPS	4.13	8.46	9.32	10.55	73.24	12.11	9.80	-43.70%
YoY %	-51.18%	-9.23%	-11.66%	-85.60%	504.79%	23.57%	-	-
Horiz. %	42.14%	86.33%	95.10%	107.65%	747.35%	123.57%	100.00%	-
EY	24.22	11.82	10.73	9.48	1.37	8.26	10.21	77.58%
YoY %	104.91%	10.16%	13.19%	591.97%	-83.41%	-19.10%	-	-
Horiz. %	237.22%	115.77%	105.09%	92.85%	13.42%	80.90%	100.00%	-
DY	21.88	5.13	4.88	4.47	5.93	3.83	3.77	221.91%
YoY %	326.51%	5.12%	9.17%	-24.62%	54.83%	1.59%	-	-
Horiz. %	580.37%	136.07%	129.44%	118.57%	157.29%	101.59%	100.00%	-
P/NAPS	0.89	1.13	1.18	1.34	1.14	1.66	1.67	-34.19%
YoY %	-21.24%	-4.24%	-11.94%	17.54%	-31.33%	-0.60%	-	-
Horiz. %	53.29%	67.66%	70.66%	80.24%	68.26%	99.40%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	19/11/12	09/08/12	24/05/12	29/02/12	30/11/11	23/08/11	06/05/11	-
Price	1.38	1.30	1.31	1.71	1.50	1.79	2.08	-
P/RPS	0.62	0.53	0.55	0.71	0.61	0.79	0.84	-18.28%
YoY %	16.98%	-3.64%	-22.54%	16.39%	-22.78%	-5.95%	-	-
Horiz. %	73.81%	63.10%	65.48%	84.52%	72.62%	94.05%	100.00%	-
P/EPS	4.45	7.05	7.44	10.08	81.37	10.37	9.61	-40.06%
YoY %	-36.88%	-5.24%	-26.19%	-87.61%	684.67%	7.91%	-	-
Horiz. %	46.31%	73.36%	77.42%	104.89%	846.72%	107.91%	100.00%	-
EY	22.47	14.19	13.44	9.93	1.23	9.64	10.40	66.89%
YoY %	58.35%	5.58%	35.35%	707.32%	-87.24%	-7.31%	-	-
Horiz. %	216.06%	136.44%	129.23%	95.48%	11.83%	92.69%	100.00%	-
DY	20.29	6.15	6.11	4.68	5.33	4.47	3.85	201.92%
YoY %	229.92%	0.65%	30.56%	-12.20%	19.24%	16.10%	-	-
Horiz. %	527.01%	159.74%	158.70%	121.56%	138.44%	116.10%	100.00%	-
P/NAPS	0.96	0.94	0.94	1.28	1.27	1.42	1.64	-29.95%
YoY %	2.13%	0.00%	-26.56%	0.79%	-10.56%	-13.41%	-	-
Horiz. %	58.54%	57.32%	57.32%	78.05%	77.44%	86.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos