[EDGENTA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -65.18%
YoY- -63.79%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 813,150 656,975 622,326 638,298 665,936 688,615 702,065 10.25%
PBT 140,412 103,431 92,143 97,817 110,567 100,963 107,886 19.14%
Tax -34,304 -28,256 -27,323 -28,435 64,345 70,539 71,781 -
NP 106,108 75,175 64,820 69,382 174,912 171,502 179,667 -29.54%
-
NP to SH 82,681 57,975 51,920 54,217 155,696 149,376 153,264 -33.65%
-
Tax Rate 24.43% 27.32% 29.65% 29.07% -58.20% -69.87% -66.53% -
Total Cost 707,042 581,800 557,506 568,916 491,024 517,113 522,398 22.28%
-
Net Worth 388,310 348,738 327,094 326,969 312,239 409,712 395,437 -1.20%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 21,774 14,522 14,522 14,522 14,522 10,184 10,184 65.73%
Div Payout % 26.34% 25.05% 27.97% 26.79% 9.33% 6.82% 6.65% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 388,310 348,738 327,094 326,969 312,239 409,712 395,437 -1.20%
NOSH 362,907 363,269 363,438 363,300 363,069 362,577 362,786 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.05% 11.44% 10.42% 10.87% 26.27% 24.91% 25.59% -
ROE 21.29% 16.62% 15.87% 16.58% 49.86% 36.46% 38.76% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 224.07 180.85 171.23 175.69 183.42 189.92 193.52 10.23%
EPS 22.78 15.96 14.29 14.92 42.88 41.20 42.25 -33.68%
DPS 6.00 4.00 4.00 4.00 4.00 2.81 2.81 65.58%
NAPS 1.07 0.96 0.90 0.90 0.86 1.13 1.09 -1.22%
Adjusted Per Share Value based on latest NOSH - 363,300
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 97.73 78.96 74.80 76.72 80.04 82.76 84.38 10.25%
EPS 9.94 6.97 6.24 6.52 18.71 17.95 18.42 -33.64%
DPS 2.62 1.75 1.75 1.75 1.75 1.22 1.22 66.22%
NAPS 0.4667 0.4191 0.3931 0.393 0.3753 0.4924 0.4753 -1.20%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.61 1.06 0.98 0.75 0.67 0.77 0.87 -
P/RPS 0.72 0.59 0.57 0.43 0.37 0.41 0.45 36.68%
P/EPS 7.07 6.64 6.86 5.03 1.56 1.87 2.06 127.01%
EY 14.15 15.06 14.58 19.90 64.00 53.50 48.56 -55.94%
DY 3.73 3.77 4.08 5.33 5.97 3.65 3.23 10.04%
P/NAPS 1.50 1.10 1.09 0.83 0.78 0.68 0.80 51.88%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 04/11/09 07/08/09 28/04/09 26/05/09 06/11/08 01/08/08 -
Price 1.66 1.13 1.07 0.88 1.00 0.61 0.88 -
P/RPS 0.74 0.62 0.62 0.50 0.55 0.32 0.45 39.19%
P/EPS 7.29 7.08 7.49 5.90 2.33 1.48 2.08 130.20%
EY 13.72 14.12 13.35 16.96 42.88 67.54 48.01 -56.51%
DY 3.61 3.54 3.74 4.55 4.00 4.61 3.19 8.57%
P/NAPS 1.55 1.18 1.19 0.98 1.16 0.54 0.81 53.95%

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