[EDGENTA] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -2.92%
YoY- 41.69%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 888,846 813,150 665,936 669,675 620,230 502,241 609,397 6.48%
PBT 129,160 140,412 110,567 99,445 87,185 64,570 469,279 -19.33%
Tax -25,828 -34,304 64,345 -22,152 -24,939 -25,030 -36,350 -5.53%
NP 103,332 106,108 174,912 77,293 62,246 39,540 432,929 -21.23%
-
NP to SH 78,780 82,681 155,696 51,962 36,674 30,033 432,929 -24.71%
-
Tax Rate 20.00% 24.43% -58.20% 22.28% 28.60% 38.76% 7.75% -
Total Cost 785,514 707,042 491,024 592,382 557,984 462,701 176,468 28.24%
-
Net Worth 450,429 388,310 312,239 278,389 252,964 287,592 184,636 16.01%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 29,059 21,774 14,522 10,184 - - - -
Div Payout % 36.89% 26.34% 9.33% 19.60% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 450,429 388,310 312,239 278,389 252,964 287,592 184,636 16.01%
NOSH 363,249 362,907 363,069 339,499 287,460 268,777 225,166 8.29%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.63% 13.05% 26.27% 11.54% 10.04% 7.87% 71.04% -
ROE 17.49% 21.29% 49.86% 18.67% 14.50% 10.44% 234.48% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 244.69 224.07 183.42 197.25 215.76 186.86 270.64 -1.66%
EPS 21.69 22.78 42.88 15.31 12.76 11.17 192.27 -30.47%
DPS 8.00 6.00 4.00 3.00 0.00 0.00 0.00 -
NAPS 1.24 1.07 0.86 0.82 0.88 1.07 0.82 7.13%
Adjusted Per Share Value based on latest NOSH - 339,499
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 106.83 97.73 80.04 80.49 74.54 60.36 73.24 6.49%
EPS 9.47 9.94 18.71 6.25 4.41 3.61 52.03 -24.70%
DPS 3.49 2.62 1.75 1.22 0.00 0.00 0.00 -
NAPS 0.5414 0.4667 0.3753 0.3346 0.304 0.3457 0.2219 16.01%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.54 1.61 0.67 1.39 0.58 0.32 0.52 -
P/RPS 1.04 0.72 0.37 0.70 0.27 0.17 0.19 32.73%
P/EPS 11.71 7.07 1.56 9.08 4.55 2.86 0.27 87.38%
EY 8.54 14.15 64.00 11.01 22.00 34.92 369.75 -46.61%
DY 3.15 3.73 5.97 2.16 0.00 0.00 0.00 -
P/NAPS 2.05 1.50 0.78 1.70 0.66 0.30 0.63 21.72%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 26/05/09 28/02/08 28/02/07 23/02/06 25/02/05 -
Price 2.06 1.66 1.00 1.00 0.74 0.36 0.50 -
P/RPS 0.84 0.74 0.55 0.51 0.34 0.19 0.18 29.25%
P/EPS 9.50 7.29 2.33 6.53 5.80 3.22 0.26 82.11%
EY 10.53 13.72 42.88 15.31 17.24 31.04 384.54 -45.08%
DY 3.88 3.61 4.00 3.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.55 1.16 1.22 0.84 0.34 0.61 18.14%

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