[EDGENTA] QoQ TTM 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- -2.41%
YoY- 81.27%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 3,132,186 3,186,979 3,141,726 3,089,287 3,022,261 2,400,720 1,811,078 44.03%
PBT 388,968 360,724 330,136 324,462 317,673 268,470 211,700 49.95%
Tax -105,619 -93,590 -83,474 -82,553 -76,699 -68,593 -59,569 46.44%
NP 283,349 267,134 246,662 241,909 240,974 199,877 152,131 51.32%
-
NP to SH 239,229 221,737 210,406 202,386 207,387 169,531 129,271 50.67%
-
Tax Rate 27.15% 25.95% 25.28% 25.44% 24.14% 25.55% 28.14% -
Total Cost 2,848,837 2,919,845 2,895,064 2,847,378 2,781,287 2,200,843 1,658,947 43.35%
-
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 40,677 187,114 187,114 187,114 36,277 36,277 36,277 7.92%
Div Payout % 17.00% 84.39% 88.93% 92.45% 17.49% 21.40% 28.06% -
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 9.05% 8.38% 7.85% 7.83% 7.97% 8.33% 8.40% -
ROE 18.37% 18.28% 17.48% 17.40% 57.05% 46.63% 35.63% -
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 384.90 391.52 386.23 379.73 831.34 660.31 499.13 -15.89%
EPS 29.40 27.24 25.87 24.88 57.05 46.63 35.63 -12.01%
DPS 5.00 22.99 23.00 23.00 10.00 10.00 10.00 -36.97%
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 376.45 383.04 377.60 371.29 363.24 288.54 217.67 44.03%
EPS 28.75 26.65 25.29 24.32 24.93 20.38 15.54 50.64%
DPS 4.89 22.49 22.49 22.49 4.36 4.36 4.36 7.94%
NAPS 1.5649 1.4577 1.4469 1.3982 0.4369 0.437 0.4361 134.20%
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 0.92 0.88 0.85 0.72 0.39 0.53 0.58 35.97%
P/EPS 12.08 12.66 12.76 10.97 5.71 7.51 8.08 30.71%
EY 8.28 7.90 7.84 9.11 17.50 13.32 12.37 -23.46%
DY 1.41 6.66 6.97 8.42 3.07 2.86 3.47 -45.10%
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 0.88 0.80 0.97 0.73 0.35 0.53 0.63 24.93%
P/EPS 11.53 11.49 14.50 11.22 5.15 7.55 8.79 19.80%
EY 8.67 8.70 6.90 8.92 19.40 13.25 11.38 -16.56%
DY 1.47 7.34 6.13 8.24 3.40 2.84 3.19 -40.31%
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