[EDGENTA] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 188.13%
YoY- 251.02%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 665,936 688,615 702,065 681,593 669,675 650,567 652,296 1.38%
PBT 110,567 100,963 107,886 102,757 99,445 97,236 102,285 5.30%
Tax 64,345 70,539 71,781 72,629 -22,152 -22,511 -26,668 -
NP 174,912 171,502 179,667 175,386 77,293 74,725 75,617 74.46%
-
NP to SH 155,696 149,376 153,264 149,716 51,962 53,526 46,827 121.95%
-
Tax Rate -58.20% -69.87% -66.53% -70.68% 22.28% 23.15% 26.07% -
Total Cost 491,024 517,113 522,398 506,207 592,382 575,842 576,679 -10.12%
-
Net Worth 312,239 409,712 395,437 388,375 278,389 296,243 268,068 10.65%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 14,522 10,184 10,184 10,184 10,184 - - -
Div Payout % 9.33% 6.82% 6.65% 6.80% 19.60% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 312,239 409,712 395,437 388,375 278,389 296,243 268,068 10.65%
NOSH 363,069 362,577 362,786 362,967 339,499 336,640 322,974 8.07%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 26.27% 24.91% 25.59% 25.73% 11.54% 11.49% 11.59% -
ROE 49.86% 36.46% 38.76% 38.55% 18.67% 18.07% 17.47% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 183.42 189.92 193.52 187.78 197.25 193.25 201.97 -6.19%
EPS 42.88 41.20 42.25 41.25 15.31 15.90 14.50 105.35%
DPS 4.00 2.81 2.81 2.81 3.00 0.00 0.00 -
NAPS 0.86 1.13 1.09 1.07 0.82 0.88 0.83 2.38%
Adjusted Per Share Value based on latest NOSH - 362,967
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 80.08 82.80 84.42 81.96 80.53 78.23 78.44 1.38%
EPS 18.72 17.96 18.43 18.00 6.25 6.44 5.63 121.96%
DPS 1.75 1.22 1.22 1.22 1.22 0.00 0.00 -
NAPS 0.3755 0.4927 0.4755 0.467 0.3348 0.3562 0.3223 10.67%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.67 0.77 0.87 0.88 1.39 1.46 1.44 -
P/RPS 0.37 0.41 0.45 0.47 0.70 0.76 0.71 -35.11%
P/EPS 1.56 1.87 2.06 2.13 9.08 9.18 9.93 -70.72%
EY 64.00 53.50 48.56 46.87 11.01 10.89 10.07 241.19%
DY 5.97 3.65 3.23 3.19 2.16 0.00 0.00 -
P/NAPS 0.78 0.68 0.80 0.82 1.70 1.66 1.73 -41.05%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/05/09 06/11/08 01/08/08 28/05/08 28/02/08 15/11/07 27/08/07 -
Price 1.00 0.61 0.88 0.94 1.00 1.29 1.46 -
P/RPS 0.55 0.32 0.45 0.50 0.51 0.67 0.72 -16.36%
P/EPS 2.33 1.48 2.08 2.28 6.53 8.11 10.07 -62.14%
EY 42.88 67.54 48.01 43.88 15.31 12.33 9.93 164.00%
DY 4.00 4.61 3.19 2.99 3.00 0.00 0.00 -
P/NAPS 1.16 0.54 0.81 0.88 1.22 1.47 1.76 -24.16%

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