[EDGENTA] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 9.24%
YoY- 104.3%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 747,501 809,800 897,953 988,828 656,975 688,615 650,567 2.33%
PBT 154,912 209,291 43,215 175,772 103,431 100,963 97,236 8.06%
Tax -35,485 -61,464 -33,287 -28,345 -28,256 70,539 -22,511 7.87%
NP 119,427 147,827 9,928 147,427 75,175 171,502 74,725 8.12%
-
NP to SH 87,055 112,598 6,693 118,443 57,975 149,376 53,526 8.43%
-
Tax Rate 22.91% 29.37% 77.03% 16.13% 27.32% -69.87% 23.15% -
Total Cost 628,074 661,973 888,025 841,401 581,800 517,113 575,842 1.45%
-
Net Worth 526,302 522,995 428,451 443,017 348,738 409,712 296,243 10.04%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 36,295 101,669 29,059 21,774 14,522 10,184 - -
Div Payout % 41.69% 90.29% 434.18% 18.38% 25.05% 6.82% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 526,302 522,995 428,451 443,017 348,738 409,712 296,243 10.04%
NOSH 362,967 363,191 363,094 363,128 363,269 362,577 336,640 1.26%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 15.98% 18.25% 1.11% 14.91% 11.44% 24.91% 11.49% -
ROE 16.54% 21.53% 1.56% 26.74% 16.62% 36.46% 18.07% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 205.94 222.97 247.31 272.31 180.85 189.92 193.25 1.06%
EPS 23.98 31.00 1.84 32.62 15.96 41.20 15.90 7.08%
DPS 10.00 28.00 8.00 6.00 4.00 2.81 0.00 -
NAPS 1.45 1.44 1.18 1.22 0.96 1.13 0.88 8.67%
Adjusted Per Share Value based on latest NOSH - 363,128
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 89.88 97.38 107.98 118.90 79.00 82.80 78.23 2.33%
EPS 10.47 13.54 0.80 14.24 6.97 17.96 6.44 8.42%
DPS 4.36 12.23 3.49 2.62 1.75 1.22 0.00 -
NAPS 0.6329 0.6289 0.5152 0.5327 0.4193 0.4927 0.3562 10.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.55 1.28 1.35 3.22 1.06 0.77 1.46 -
P/RPS 1.24 0.57 0.55 1.18 0.59 0.41 0.76 8.49%
P/EPS 10.63 4.13 73.24 9.87 6.64 1.87 9.18 2.47%
EY 9.41 24.22 1.37 10.13 15.06 53.50 10.89 -2.40%
DY 3.92 21.88 5.93 1.86 3.77 3.65 0.00 -
P/NAPS 1.76 0.89 1.14 2.64 1.10 0.68 1.66 0.97%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 19/11/12 30/11/11 16/11/10 04/11/09 06/11/08 15/11/07 -
Price 2.51 1.38 1.50 2.75 1.13 0.61 1.29 -
P/RPS 1.22 0.62 0.61 1.01 0.62 0.32 0.67 10.49%
P/EPS 10.47 4.45 81.37 8.43 7.08 1.48 8.11 4.34%
EY 9.56 22.47 1.23 11.86 14.12 67.54 12.33 -4.14%
DY 3.98 20.29 5.33 2.18 3.54 4.61 0.00 -
P/NAPS 1.73 0.96 1.27 2.25 1.18 0.54 1.47 2.74%

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