[EDGENTA] QoQ TTM 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- 31.14%
YoY- 85.73%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 3,141,726 3,089,287 3,022,261 2,400,720 1,811,078 1,330,099 747,501 160.66%
PBT 330,136 324,462 317,673 268,470 211,700 186,518 154,912 65.68%
Tax -83,474 -82,553 -76,699 -68,593 -59,569 -51,164 -35,485 76.96%
NP 246,662 241,909 240,974 199,877 152,131 135,354 119,427 62.25%
-
NP to SH 210,406 202,386 207,387 169,531 129,271 111,650 87,055 80.19%
-
Tax Rate 25.28% 25.44% 24.14% 25.55% 28.14% 27.43% 22.91% -
Total Cost 2,895,064 2,847,378 2,781,287 2,200,843 1,658,947 1,194,745 628,074 177.22%
-
Net Worth 1,203,884 1,163,362 363,540 363,576 362,844 362,777 526,302 73.69%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 187,114 187,114 36,277 36,277 36,277 36,277 36,295 198.72%
Div Payout % 88.93% 92.45% 17.49% 21.40% 28.06% 32.49% 41.69% -
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 1,163,362 363,540 363,576 362,844 362,777 526,302 73.69%
NOSH 813,435 813,540 363,540 363,576 362,844 362,777 362,967 71.33%
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 7.85% 7.83% 7.97% 8.33% 8.40% 10.18% 15.98% -
ROE 17.48% 17.40% 57.05% 46.63% 35.63% 30.78% 16.54% -
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 386.23 379.73 831.34 660.31 499.13 366.64 205.94 52.13%
EPS 25.87 24.88 57.05 46.63 35.63 30.78 23.98 5.19%
DPS 23.00 23.00 10.00 10.00 10.00 10.00 10.00 74.33%
NAPS 1.48 1.43 1.00 1.00 1.00 1.00 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 377.60 371.29 363.24 288.54 217.67 159.86 89.84 160.66%
EPS 25.29 24.32 24.93 20.38 15.54 13.42 10.46 80.23%
DPS 22.49 22.49 4.36 4.36 4.36 4.36 4.36 198.83%
NAPS 1.4469 1.3982 0.4369 0.437 0.4361 0.436 0.6326 73.68%
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 0.85 0.72 0.39 0.53 0.58 0.70 1.24 -22.27%
P/EPS 12.76 10.97 5.71 7.51 8.08 8.29 10.63 12.96%
EY 7.84 9.11 17.50 13.32 12.37 12.07 9.41 -11.46%
DY 6.97 8.42 3.07 2.86 3.47 3.92 3.92 46.81%
P/NAPS 2.23 1.91 3.26 3.50 2.88 2.55 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 0.97 0.73 0.35 0.53 0.63 0.73 1.22 -14.18%
P/EPS 14.50 11.22 5.15 7.55 8.79 8.68 10.47 24.27%
EY 6.90 8.92 19.40 13.25 11.38 11.53 9.56 -19.55%
DY 6.13 8.24 3.40 2.84 3.19 3.75 3.98 33.40%
P/NAPS 2.53 1.95 2.94 3.52 3.13 2.67 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