[EDGENTA] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 31.5%
YoY- 307.98%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 2,797,144 3,089,287 2,913,184 2,792,190 2,587,388 2,699,652 656,968 162.92%
PBT 213,224 324,462 264,350 236,792 190,528 317,163 89,477 78.50%
Tax -59,896 -82,553 -61,178 -59,110 -56,212 -87,313 -27,132 69.62%
NP 153,328 241,909 203,172 177,682 134,316 229,850 62,345 82.29%
-
NP to SH 148,696 202,386 172,114 153,350 116,616 190,430 44,465 123.78%
-
Tax Rate 28.09% 25.44% 23.14% 24.96% 29.50% 27.53% 30.32% -
Total Cost 2,643,816 2,847,378 2,710,012 2,614,508 2,453,072 2,469,802 594,622 170.63%
-
Net Worth 1,203,884 1,163,231 362,891 363,263 362,844 620,809 526,181 73.72%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 187,093 - - - 36,304 - -
Div Payout % - 92.44% - - - 19.06% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,203,884 1,163,231 362,891 363,263 362,844 620,809 526,181 73.72%
NOSH 813,435 813,448 362,891 363,263 362,844 363,046 362,883 71.36%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.48% 7.83% 6.97% 6.36% 5.19% 8.51% 9.49% -
ROE 12.35% 17.40% 47.43% 42.21% 32.14% 30.67% 8.45% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 343.87 379.78 802.77 768.64 713.08 743.61 181.04 53.43%
EPS 18.28 24.88 21.16 18.86 14.32 23.41 12.25 30.61%
DPS 0.00 23.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.48 1.43 1.00 1.00 1.00 1.71 1.45 1.37%
Adjusted Per Share Value based on latest NOSH - 363,576
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 336.18 371.29 350.13 335.59 310.97 324.46 78.96 162.92%
EPS 17.87 24.32 20.69 18.43 14.02 22.89 5.34 123.89%
DPS 0.00 22.49 0.00 0.00 0.00 4.36 0.00 -
NAPS 1.4469 1.3981 0.4362 0.4366 0.4361 0.7461 0.6324 73.72%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.30 2.73 3.26 3.50 2.88 2.55 2.55 -
P/RPS 0.96 0.72 0.41 0.46 0.40 0.34 1.41 -22.62%
P/EPS 18.05 10.97 6.87 8.29 8.96 4.86 20.81 -9.05%
EY 5.54 9.11 14.55 12.06 11.16 20.57 4.81 9.88%
DY 0.00 8.42 0.00 0.00 0.00 3.92 0.00 -
P/NAPS 2.23 1.91 3.26 3.50 2.88 1.49 1.76 17.10%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 20/11/14 26/08/14 28/05/14 28/02/14 25/11/13 -
Price 3.75 2.79 2.94 3.52 3.13 2.67 2.51 -
P/RPS 1.09 0.73 0.37 0.46 0.44 0.36 1.39 -14.97%
P/EPS 20.51 11.21 6.20 8.34 9.74 5.09 20.48 0.09%
EY 4.87 8.92 16.13 11.99 10.27 19.65 4.88 -0.13%
DY 0.00 8.24 0.00 0.00 0.00 3.75 0.00 -
P/NAPS 2.53 1.95 2.94 3.52 3.13 1.56 1.73 28.86%

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