[EDGENTA] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 75.51%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,579,093 3,123,033 3,089,287 2,699,652 856,796 880,070 888,846 10.04%
PBT 181,491 305,419 324,462 317,163 198,598 121,714 129,160 5.82%
Tax -134,919 -95,886 -82,553 -87,313 -51,130 -48,499 -25,828 31.69%
NP 46,572 209,533 241,909 229,850 147,468 73,215 103,332 -12.42%
-
NP to SH 80,056 191,181 202,386 190,430 108,502 61,589 78,780 0.26%
-
Tax Rate 74.34% 31.39% 25.44% 27.53% 25.75% 39.85% 20.00% -
Total Cost 1,532,521 2,913,500 2,847,378 2,469,802 709,328 806,855 785,514 11.77%
-
Net Worth 1,372,179 1,342,334 1,163,231 620,809 519,153 486,373 450,171 20.39%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 58,213 122,030 187,093 36,304 108,913 29,037 29,043 12.27%
Div Payout % 72.72% 63.83% 92.44% 19.06% 100.38% 47.15% 36.87% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,372,179 1,342,334 1,163,231 620,809 519,153 486,373 450,171 20.39%
NOSH 831,624 813,536 813,448 363,046 363,044 362,965 363,041 14.79%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.95% 6.71% 7.83% 8.51% 17.21% 8.32% 11.63% -
ROE 5.83% 14.24% 17.40% 30.67% 20.90% 12.66% 17.50% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 189.88 383.88 379.78 743.61 236.00 242.47 244.83 -4.14%
EPS 9.68 23.50 24.88 23.41 29.89 16.97 21.70 -12.57%
DPS 7.00 15.00 23.00 10.00 30.00 8.00 8.00 -2.19%
NAPS 1.65 1.65 1.43 1.71 1.43 1.34 1.24 4.87%
Adjusted Per Share Value based on latest NOSH - 362,777
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 189.79 375.35 371.29 324.46 102.98 105.77 106.83 10.04%
EPS 9.62 22.98 24.32 22.89 13.04 7.40 9.47 0.26%
DPS 7.00 14.67 22.49 4.36 13.09 3.49 3.49 12.28%
NAPS 1.6492 1.6133 1.3981 0.7461 0.624 0.5846 0.5411 20.39%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.45 3.31 2.73 2.55 1.45 1.79 2.54 -
P/RPS 1.82 0.86 0.72 0.34 0.61 0.74 1.04 9.76%
P/EPS 35.84 14.09 10.97 4.86 4.85 10.55 11.71 20.47%
EY 2.79 7.10 9.11 20.57 20.61 9.48 8.54 -16.99%
DY 2.03 4.53 8.42 3.92 20.69 4.47 3.15 -7.05%
P/NAPS 2.09 2.01 1.91 1.49 1.01 1.34 2.05 0.32%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 29/02/16 27/02/15 28/02/14 25/02/13 29/02/12 25/02/11 -
Price 3.21 3.40 2.79 2.67 1.44 1.71 2.06 -
P/RPS 1.69 0.89 0.73 0.36 0.61 0.71 0.84 12.34%
P/EPS 33.35 14.47 11.21 5.09 4.82 10.08 9.49 23.27%
EY 3.00 6.91 8.92 19.65 20.75 9.92 10.53 -18.86%
DY 2.18 4.41 8.24 3.75 20.83 4.68 3.88 -9.15%
P/NAPS 1.95 2.06 1.95 1.56 1.01 1.28 1.66 2.71%

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