[EDGENTA] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 38.0%
YoY- 54.75%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 186,066 203,949 303,931 147,756 170,435 151,327 145,546 4.17%
PBT 97,707 19,208 65,820 28,839 19,216 17,026 20,690 29.51%
Tax -25,470 -10,258 -12,775 -6,727 -4,291 -892 -8,601 19.82%
NP 72,237 8,950 53,045 22,112 14,925 16,134 12,089 34.69%
-
NP to SH 57,802 2,906 42,569 17,863 11,543 13,107 7,257 41.29%
-
Tax Rate 26.07% 53.40% 19.41% 23.33% 22.33% 5.24% 41.57% -
Total Cost 113,829 194,999 250,886 125,644 155,510 135,193 133,457 -2.61%
-
Net Worth 486,269 450,429 388,310 312,239 278,389 252,964 287,592 9.14%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 29,030 29,059 21,774 14,522 - - - -
Div Payout % 50.22% 1,000.00% 51.15% 81.30% - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 486,269 450,429 388,310 312,239 278,389 252,964 287,592 9.14%
NOSH 362,887 363,249 362,907 363,069 339,499 287,460 268,777 5.12%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 38.82% 4.39% 17.45% 14.97% 8.76% 10.66% 8.31% -
ROE 11.89% 0.65% 10.96% 5.72% 4.15% 5.18% 2.52% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 51.27 56.15 83.75 40.70 50.20 52.64 54.15 -0.90%
EPS 15.92 0.80 11.73 4.92 3.40 4.40 2.70 34.39%
DPS 8.00 8.00 6.00 4.00 0.00 0.00 0.00 -
NAPS 1.34 1.24 1.07 0.86 0.82 0.88 1.07 3.81%
Adjusted Per Share Value based on latest NOSH - 363,069
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 22.37 24.52 36.55 17.77 20.49 18.20 17.50 4.17%
EPS 6.95 0.35 5.12 2.15 1.39 1.58 0.87 41.36%
DPS 3.49 3.49 2.62 1.75 0.00 0.00 0.00 -
NAPS 0.5847 0.5416 0.4669 0.3755 0.3348 0.3042 0.3458 9.14%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.79 2.54 1.61 0.67 1.39 0.58 0.32 -
P/RPS 3.49 4.52 1.92 1.65 2.77 1.10 0.59 34.46%
P/EPS 11.24 317.50 13.73 13.62 40.88 12.72 11.85 -0.87%
EY 8.90 0.31 7.29 7.34 2.45 7.86 8.44 0.88%
DY 4.47 3.15 3.73 5.97 0.00 0.00 0.00 -
P/NAPS 1.34 2.05 1.50 0.78 1.70 0.66 0.30 28.31%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 25/02/11 25/02/10 26/05/09 28/02/08 28/02/07 23/02/06 -
Price 1.71 2.06 1.66 1.00 1.00 0.74 0.36 -
P/RPS 3.34 3.67 1.98 2.46 1.99 1.41 0.66 31.01%
P/EPS 10.74 257.50 14.15 20.33 29.41 16.23 13.33 -3.53%
EY 9.31 0.39 7.07 4.92 3.40 6.16 7.50 3.66%
DY 4.68 3.88 3.61 4.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.66 1.55 1.16 1.22 0.84 0.34 24.71%

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