[EDGENTA] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -81.63%
YoY- 27.51%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 3,123,033 2,227,787 1,493,787 699,286 3,089,287 2,184,888 1,396,095 70.79%
PBT 305,419 262,769 154,658 53,306 324,462 198,263 118,396 87.76%
Tax -95,886 -68,950 -40,592 -14,974 -82,553 -45,884 -29,555 118.68%
NP 209,533 193,819 114,066 38,332 241,909 152,379 88,841 76.90%
-
NP to SH 191,181 165,929 96,026 37,174 202,386 129,086 76,675 83.57%
-
Tax Rate 31.39% 26.24% 26.25% 28.09% 25.44% 23.14% 24.96% -
Total Cost 2,913,500 2,033,968 1,379,721 660,954 2,847,378 2,032,509 1,307,254 70.37%
-
Net Worth 1,342,334 1,301,403 1,212,531 1,203,884 1,163,231 362,891 363,263 138.44%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 122,030 - - - 187,093 - - -
Div Payout % 63.83% - - - 92.44% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,342,334 1,301,403 1,212,531 1,203,884 1,163,231 362,891 363,263 138.44%
NOSH 813,536 813,377 813,779 813,435 813,448 362,891 363,263 70.92%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.71% 8.70% 7.64% 5.48% 7.83% 6.97% 6.36% -
ROE 14.24% 12.75% 7.92% 3.09% 17.40% 35.57% 21.11% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 383.88 273.89 183.56 85.97 379.78 602.08 384.32 -0.07%
EPS 23.50 20.40 11.80 4.57 24.88 15.87 9.43 83.50%
DPS 15.00 0.00 0.00 0.00 23.00 0.00 0.00 -
NAPS 1.65 1.60 1.49 1.48 1.43 1.00 1.00 39.50%
Adjusted Per Share Value based on latest NOSH - 813,435
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 375.35 267.75 179.53 84.05 371.29 262.60 167.79 70.79%
EPS 22.98 19.94 11.54 4.47 24.32 15.51 9.22 83.52%
DPS 14.67 0.00 0.00 0.00 22.49 0.00 0.00 -
NAPS 1.6133 1.5641 1.4573 1.4469 1.3981 0.4362 0.4366 138.44%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.31 3.55 3.45 3.30 2.73 3.26 3.50 -
P/RPS 0.86 1.30 1.88 3.84 0.72 0.54 0.91 -3.68%
P/EPS 14.09 17.40 29.24 72.21 10.97 9.16 16.58 -10.25%
EY 7.10 5.75 3.42 1.38 9.11 10.91 6.03 11.47%
DY 4.53 0.00 0.00 0.00 8.42 0.00 0.00 -
P/NAPS 2.01 2.22 2.32 2.23 1.91 3.26 3.50 -30.83%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 25/11/15 28/08/15 25/05/15 27/02/15 20/11/14 26/08/14 -
Price 3.40 3.39 3.13 3.75 2.79 2.94 3.52 -
P/RPS 0.89 1.24 1.71 4.36 0.73 0.49 0.92 -2.17%
P/EPS 14.47 16.62 26.53 82.06 11.21 8.27 16.68 -9.01%
EY 6.91 6.02 3.77 1.22 8.92 12.10 6.00 9.84%
DY 4.41 0.00 0.00 0.00 8.24 0.00 0.00 -
P/NAPS 2.06 2.12 2.10 2.53 1.95 2.94 3.52 -29.96%

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