[EDGENTA] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 42.61%
YoY- -46.9%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 878,509 880,070 888,846 813,150 665,936 669,675 620,230 5.96%
PBT 199,388 121,714 129,160 140,412 110,567 99,445 87,185 14.76%
Tax -51,130 -48,499 -25,828 -34,304 64,345 -22,152 -24,939 12.69%
NP 148,258 73,215 103,332 106,108 174,912 77,293 62,246 15.54%
-
NP to SH 108,502 61,589 78,780 82,681 155,696 51,962 36,674 19.79%
-
Tax Rate 25.64% 39.85% 20.00% 24.43% -58.20% 22.28% 28.60% -
Total Cost 730,251 806,855 785,514 707,042 491,024 592,382 557,984 4.58%
-
Net Worth 519,032 486,269 450,429 388,310 312,239 278,389 252,964 12.71%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 108,934 29,030 29,059 21,774 14,522 10,184 - -
Div Payout % 100.40% 47.14% 36.89% 26.34% 9.33% 19.60% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 519,032 486,269 450,429 388,310 312,239 278,389 252,964 12.71%
NOSH 362,959 362,887 363,249 362,907 363,069 339,499 287,460 3.95%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.88% 8.32% 11.63% 13.05% 26.27% 11.54% 10.04% -
ROE 20.90% 12.67% 17.49% 21.29% 49.86% 18.67% 14.50% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 242.04 242.52 244.69 224.07 183.42 197.25 215.76 1.93%
EPS 29.89 16.97 21.69 22.78 42.88 15.31 12.76 15.22%
DPS 30.00 8.00 8.00 6.00 4.00 3.00 0.00 -
NAPS 1.43 1.34 1.24 1.07 0.86 0.82 0.88 8.42%
Adjusted Per Share Value based on latest NOSH - 362,907
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 105.59 105.77 106.83 97.73 80.04 80.49 74.54 5.96%
EPS 13.04 7.40 9.47 9.94 18.71 6.25 4.41 19.78%
DPS 13.09 3.49 3.49 2.62 1.75 1.22 0.00 -
NAPS 0.6238 0.5844 0.5414 0.4667 0.3753 0.3346 0.304 12.71%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.45 1.79 2.54 1.61 0.67 1.39 0.58 -
P/RPS 0.60 0.74 1.04 0.72 0.37 0.70 0.27 14.22%
P/EPS 4.85 10.55 11.71 7.07 1.56 9.08 4.55 1.06%
EY 20.62 9.48 8.54 14.15 64.00 11.01 22.00 -1.07%
DY 20.69 4.47 3.15 3.73 5.97 2.16 0.00 -
P/NAPS 1.01 1.34 2.05 1.50 0.78 1.70 0.66 7.34%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 29/02/12 25/02/11 25/02/10 26/05/09 28/02/08 28/02/07 -
Price 1.44 1.71 2.06 1.66 1.00 1.00 0.74 -
P/RPS 0.59 0.71 0.84 0.74 0.55 0.51 0.34 9.61%
P/EPS 4.82 10.08 9.50 7.29 2.33 6.53 5.80 -3.03%
EY 20.76 9.93 10.53 13.72 42.88 15.31 17.24 3.14%
DY 20.83 4.68 3.88 3.61 4.00 3.00 0.00 -
P/NAPS 1.01 1.28 1.66 1.55 1.16 1.22 0.84 3.11%

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