[EDGENTA] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 12.24%
YoY- 287.08%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 2,987,574 2,797,144 3,089,287 2,913,184 2,792,190 2,587,388 2,699,652 7.00%
PBT 309,316 213,224 324,462 264,350 236,792 190,528 317,163 -1.66%
Tax -81,184 -59,896 -82,553 -61,178 -59,110 -56,212 -87,313 -4.74%
NP 228,132 153,328 241,909 203,172 177,682 134,316 229,850 -0.50%
-
NP to SH 192,052 148,696 202,386 172,114 153,350 116,616 190,430 0.56%
-
Tax Rate 26.25% 28.09% 25.44% 23.14% 24.96% 29.50% 27.53% -
Total Cost 2,759,442 2,643,816 2,847,378 2,710,012 2,614,508 2,453,072 2,469,802 7.69%
-
Net Worth 1,212,531 1,203,884 1,163,231 362,891 363,263 362,844 620,809 56.44%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 187,093 - - - 36,304 -
Div Payout % - - 92.44% - - - 19.06% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,212,531 1,203,884 1,163,231 362,891 363,263 362,844 620,809 56.44%
NOSH 813,779 813,435 813,448 362,891 363,263 362,844 363,046 71.52%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.64% 5.48% 7.83% 6.97% 6.36% 5.19% 8.51% -
ROE 15.84% 12.35% 17.40% 47.43% 42.21% 32.14% 30.67% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 367.12 343.87 379.78 802.77 768.64 713.08 743.61 -37.61%
EPS 23.60 18.28 24.88 21.16 18.86 14.32 23.41 0.54%
DPS 0.00 0.00 23.00 0.00 0.00 0.00 10.00 -
NAPS 1.49 1.48 1.43 1.00 1.00 1.00 1.71 -8.79%
Adjusted Per Share Value based on latest NOSH - 363,540
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 359.25 336.35 371.48 350.30 335.75 311.12 324.62 7.01%
EPS 23.09 17.88 24.34 20.70 18.44 14.02 22.90 0.55%
DPS 0.00 0.00 22.50 0.00 0.00 0.00 4.37 -
NAPS 1.458 1.4476 1.3987 0.4364 0.4368 0.4363 0.7465 56.44%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.45 3.30 2.73 3.26 3.50 2.88 2.55 -
P/RPS 0.94 0.96 0.72 0.41 0.46 0.40 0.34 97.35%
P/EPS 14.62 18.05 10.97 6.87 8.29 8.96 4.86 108.80%
EY 6.84 5.54 9.11 14.55 12.06 11.16 20.57 -52.09%
DY 0.00 0.00 8.42 0.00 0.00 0.00 3.92 -
P/NAPS 2.32 2.23 1.91 3.26 3.50 2.88 1.49 34.44%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 25/05/15 27/02/15 20/11/14 26/08/14 28/05/14 28/02/14 -
Price 3.13 3.75 2.79 2.94 3.52 3.13 2.67 -
P/RPS 0.85 1.09 0.73 0.37 0.46 0.44 0.36 77.59%
P/EPS 13.26 20.51 11.21 6.20 8.34 9.74 5.09 89.66%
EY 7.54 4.87 8.92 16.13 11.99 10.27 19.65 -47.28%
DY 0.00 0.00 8.24 0.00 0.00 0.00 3.75 -
P/NAPS 2.10 2.53 1.95 2.94 3.52 3.13 1.56 21.98%

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