[EDGENTA] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 3.83%
YoY- -4.72%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 2,699,652 856,796 880,070 888,846 805,282 661,224 669,675 26.12%
PBT 317,163 198,598 121,714 129,160 141,243 111,525 99,445 21.30%
Tax -87,313 -51,130 -48,499 -25,828 -35,135 63,387 -25,393 22.83%
NP 229,850 147,468 73,215 103,332 106,108 174,912 74,052 20.75%
-
NP to SH 190,430 108,502 61,589 78,780 82,681 155,696 51,962 24.14%
-
Tax Rate 27.53% 25.75% 39.85% 20.00% 24.88% -56.84% 25.53% -
Total Cost 2,469,802 709,328 806,855 785,514 699,174 486,312 595,623 26.72%
-
Net Worth 620,809 519,153 486,373 450,171 388,361 319,450 266,305 15.13%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 36,304 108,913 29,037 29,043 21,777 14,520 - -
Div Payout % 19.06% 100.38% 47.15% 36.87% 26.34% 9.33% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 620,809 519,153 486,373 450,171 388,361 319,450 266,305 15.13%
NOSH 363,046 363,044 362,965 363,041 362,954 363,012 324,762 1.87%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.51% 17.21% 8.32% 11.63% 13.18% 26.45% 11.06% -
ROE 30.67% 20.90% 12.66% 17.50% 21.29% 48.74% 19.51% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 743.61 236.00 242.47 244.83 221.87 182.15 206.20 23.81%
EPS 23.41 29.89 16.97 21.70 22.78 42.89 16.00 6.54%
DPS 10.00 30.00 8.00 8.00 6.00 4.00 0.00 -
NAPS 1.71 1.43 1.34 1.24 1.07 0.88 0.82 13.01%
Adjusted Per Share Value based on latest NOSH - 363,249
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 324.46 102.98 105.77 106.83 96.78 79.47 80.49 26.12%
EPS 22.89 13.04 7.40 9.47 9.94 18.71 6.25 24.12%
DPS 4.36 13.09 3.49 3.49 2.62 1.75 0.00 -
NAPS 0.7461 0.624 0.5846 0.5411 0.4668 0.3839 0.3201 15.13%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.55 1.45 1.79 2.54 1.61 0.67 1.39 -
P/RPS 0.34 0.61 0.74 1.04 0.73 0.37 0.67 -10.68%
P/EPS 4.86 4.85 10.55 11.71 7.07 1.56 8.69 -9.22%
EY 20.57 20.61 9.48 8.54 14.15 64.01 11.51 10.15%
DY 3.92 20.69 4.47 3.15 3.73 5.97 0.00 -
P/NAPS 1.49 1.01 1.34 2.05 1.50 0.76 1.70 -2.17%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 25/02/13 29/02/12 25/02/11 25/02/10 26/05/09 28/02/08 -
Price 2.67 1.44 1.71 2.06 1.66 1.00 1.00 -
P/RPS 0.36 0.61 0.71 0.84 0.75 0.55 0.48 -4.67%
P/EPS 5.09 4.82 10.08 9.49 7.29 2.33 6.25 -3.36%
EY 19.65 20.75 9.92 10.53 13.72 42.89 16.00 3.48%
DY 3.75 20.83 4.68 3.88 3.61 4.00 0.00 -
P/NAPS 1.56 1.01 1.28 1.66 1.55 1.14 1.22 4.17%

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