[EDGENTA] QoQ 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- 39.86%
YoY- -6.39%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
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 734,000 794,501 699,286 904,399 788,793 749,248 646,847 8.78%
PBT 108,111 101,352 53,306 126,199 79,867 70,764 47,632 72.62%
Tax -28,358 -25,618 -14,974 -36,669 -16,329 -15,502 -14,053 59.61%
NP 79,753 75,734 38,332 89,530 63,538 55,262 33,579 77.91%
-
NP to SH 69,903 58,852 37,174 73,300 52,411 47,521 29,154 79.04%
-
Tax Rate 26.23% 25.28% 28.09% 29.06% 20.45% 21.91% 29.50% -
Total Cost 654,247 718,767 660,954 814,869 725,255 693,986 613,268 4.40%
-
Net Worth 1,302,034 1,212,855 1,203,884 1,163,362 363,540 363,576 362,844 134.20%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 40,677 - - - -
Div Payout % - - - 55.49% - - - -
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 1,302,034 1,212,855 1,203,884 1,163,362 363,540 363,576 362,844 134.20%
NOSH 813,771 813,997 813,435 813,540 363,540 363,576 362,844 71.25%
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 10.87% 9.53% 5.48% 9.90% 8.06% 7.38% 5.19% -
ROE 5.37% 4.85% 3.09% 6.30% 14.42% 13.07% 8.03% -
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 90.20 97.60 85.97 111.17 216.98 206.08 178.27 -36.47%
EPS 8.59 7.23 4.57 9.01 6.44 5.84 3.58 79.13%
DPS 0.00 0.00 0.00 5.00 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 88.26 95.54 84.09 108.75 94.85 90.09 77.78 8.78%
EPS 8.41 7.08 4.47 8.81 6.30 5.71 3.51 78.96%
DPS 0.00 0.00 0.00 4.89 0.00 0.00 0.00 -
NAPS 1.5657 1.4584 1.4476 1.3989 0.4371 0.4372 0.4363 134.21%
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 3.94 3.53 3.84 2.46 1.50 1.70 1.62 80.75%
P/EPS 41.33 47.72 72.21 30.30 22.61 26.78 35.84 9.95%
EY 2.42 2.10 1.38 3.30 4.42 3.73 2.79 -9.04%
DY 0.00 0.00 0.00 1.83 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 3.76 3.21 4.36 2.51 1.35 1.71 1.76 65.79%
P/EPS 39.46 43.29 82.06 30.97 20.39 26.93 38.96 0.85%
EY 2.53 2.31 1.22 3.23 4.90 3.71 2.57 -1.03%
DY 0.00 0.00 0.00 1.79 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