[EDGENTA] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 29.16%
YoY- 25.24%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 2,013,848 3,255,866 2,698,648 2,987,574 2,792,190 650,948 803,968 16.52%
PBT 180,474 187,546 20,506 309,316 236,792 72,888 136,500 4.76%
Tax -50,208 -65,886 -47,052 -81,184 -59,110 -24,252 -37,696 4.89%
NP 130,266 121,660 -26,546 228,132 177,682 48,636 98,804 4.71%
-
NP to SH 125,912 109,310 24,908 192,052 153,350 37,588 72,038 9.74%
-
Tax Rate 27.82% 35.13% 229.45% 26.25% 24.96% 33.27% 27.62% -
Total Cost 1,883,582 3,134,206 2,725,194 2,759,442 2,614,508 602,312 705,164 17.78%
-
Net Worth 1,447,025 1,380,495 1,289,017 1,212,531 363,263 511,574 501,070 19.32%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 99,794 133,059 - - - - - -
Div Payout % 79.26% 121.73% - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,447,025 1,380,495 1,289,017 1,212,531 363,263 511,574 501,070 19.32%
NOSH 831,624 831,624 831,624 813,779 363,263 362,818 363,094 14.80%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.47% 3.74% -0.98% 7.64% 6.36% 7.47% 12.29% -
ROE 8.70% 7.92% 1.93% 15.84% 42.21% 7.35% 14.38% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 242.16 391.51 324.50 367.12 768.64 179.41 221.42 1.50%
EPS 15.14 13.14 3.04 23.60 18.86 10.36 19.84 -4.40%
DPS 12.00 16.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.66 1.55 1.49 1.00 1.41 1.38 3.93%
Adjusted Per Share Value based on latest NOSH - 813,997
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 242.16 391.51 324.50 359.25 335.75 78.27 96.67 16.53%
EPS 15.14 13.14 3.04 23.09 18.44 4.52 8.66 9.75%
DPS 12.00 16.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.66 1.55 1.458 0.4368 0.6152 0.6025 19.32%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.90 2.64 3.60 3.45 3.50 1.78 1.56 -
P/RPS 0.78 0.67 1.11 0.94 0.46 0.99 0.70 1.81%
P/EPS 12.55 20.08 120.20 14.62 8.29 17.18 7.86 8.10%
EY 7.97 4.98 0.83 6.84 12.06 5.82 12.72 -7.49%
DY 6.32 6.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.59 2.32 2.32 3.50 1.26 1.13 -0.59%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 22/08/17 29/08/16 28/08/15 26/08/14 28/08/13 09/08/12 -
Price 2.28 2.50 3.50 3.13 3.52 2.32 1.30 -
P/RPS 0.94 0.64 1.08 0.85 0.46 1.29 0.59 8.06%
P/EPS 15.06 19.02 116.86 13.26 8.34 22.39 6.55 14.87%
EY 6.64 5.26 0.86 7.54 11.99 4.47 15.26 -12.94%
DY 5.26 6.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.51 2.26 2.10 3.52 1.65 0.94 5.68%

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