[EDGENTA] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 17.59%
YoY- 6.28%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 2,970,382 2,987,574 2,797,144 3,089,287 2,913,184 2,792,190 2,587,388 9.63%
PBT 350,358 309,316 213,224 324,462 264,350 236,792 190,528 50.04%
Tax -91,933 -81,184 -59,896 -82,553 -61,178 -59,110 -56,212 38.77%
NP 258,425 228,132 153,328 241,909 203,172 177,682 134,316 54.63%
-
NP to SH 221,238 192,052 148,696 202,386 172,114 153,350 116,616 53.19%
-
Tax Rate 26.24% 26.25% 28.09% 25.44% 23.14% 24.96% 29.50% -
Total Cost 2,711,957 2,759,442 2,643,816 2,847,378 2,710,012 2,614,508 2,453,072 6.91%
-
Net Worth 1,301,403 1,212,531 1,203,884 1,163,231 362,891 363,263 362,844 134.13%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 187,093 - - - -
Div Payout % - - - 92.44% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,301,403 1,212,531 1,203,884 1,163,231 362,891 363,263 362,844 134.13%
NOSH 813,377 813,779 813,435 813,448 362,891 363,263 362,844 71.19%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.70% 7.64% 5.48% 7.83% 6.97% 6.36% 5.19% -
ROE 17.00% 15.84% 12.35% 17.40% 47.43% 42.21% 32.14% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 365.19 367.12 343.87 379.78 802.77 768.64 713.08 -35.96%
EPS 27.20 23.60 18.28 24.88 21.16 18.86 14.32 53.31%
DPS 0.00 0.00 0.00 23.00 0.00 0.00 0.00 -
NAPS 1.60 1.49 1.48 1.43 1.00 1.00 1.00 36.75%
Adjusted Per Share Value based on latest NOSH - 813,540
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 357.00 359.07 336.18 371.29 350.13 335.59 310.97 9.63%
EPS 26.59 23.08 17.87 24.32 20.69 18.43 14.02 53.15%
DPS 0.00 0.00 0.00 22.49 0.00 0.00 0.00 -
NAPS 1.5641 1.4573 1.4469 1.3981 0.4362 0.4366 0.4361 134.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.55 3.45 3.30 2.73 3.26 3.50 2.88 -
P/RPS 0.97 0.94 0.96 0.72 0.41 0.46 0.40 80.40%
P/EPS 13.05 14.62 18.05 10.97 6.87 8.29 8.96 28.46%
EY 7.66 6.84 5.54 9.11 14.55 12.06 11.16 -22.17%
DY 0.00 0.00 0.00 8.42 0.00 0.00 0.00 -
P/NAPS 2.22 2.32 2.23 1.91 3.26 3.50 2.88 -15.91%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 28/08/15 25/05/15 27/02/15 20/11/14 26/08/14 28/05/14 -
Price 3.39 3.13 3.75 2.79 2.94 3.52 3.13 -
P/RPS 0.93 0.85 1.09 0.73 0.37 0.46 0.44 64.62%
P/EPS 12.46 13.26 20.51 11.21 6.20 8.34 9.74 17.82%
EY 8.02 7.54 4.87 8.92 16.13 11.99 10.27 -15.18%
DY 0.00 0.00 0.00 8.24 0.00 0.00 0.00 -
P/NAPS 2.12 2.10 2.53 1.95 2.94 3.52 3.13 -22.85%

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