[EDGENTA] YoY Annualized 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- 17.59%
YoY- 6.28%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 2,120,766 1,579,093 3,123,033 3,089,287 2,699,652 856,796 880,070 15.77%
PBT 172,922 181,491 305,419 324,462 317,163 198,598 121,714 6.02%
Tax 261,838 -134,919 -95,886 -82,553 -87,313 -51,130 -48,499 -
NP 434,760 46,572 209,533 241,909 229,850 147,468 73,215 34.53%
-
NP to SH 418,187 80,056 191,181 202,386 190,430 108,502 61,589 37.56%
-
Tax Rate -151.42% 74.34% 31.39% 25.44% 27.53% 25.75% 39.85% -
Total Cost 1,686,006 1,532,521 2,913,500 2,847,378 2,469,802 709,328 806,855 13.05%
-
Net Worth 1,555,136 1,372,179 1,342,334 1,163,231 620,809 519,153 486,373 21.35%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 257,803 58,213 122,030 187,093 36,304 108,913 29,037 43.85%
Div Payout % 61.65% 72.72% 63.83% 92.44% 19.06% 100.38% 47.15% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,555,136 1,372,179 1,342,334 1,163,231 620,809 519,153 486,373 21.35%
NOSH 831,624 831,624 813,536 813,448 363,046 363,044 362,965 14.80%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 20.50% 2.95% 6.71% 7.83% 8.51% 17.21% 8.32% -
ROE 26.89% 5.83% 14.24% 17.40% 30.67% 20.90% 12.66% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 255.02 189.88 383.88 379.78 743.61 236.00 242.47 0.84%
EPS 50.28 9.68 23.50 24.88 23.41 29.89 16.97 19.82%
DPS 31.00 7.00 15.00 23.00 10.00 30.00 8.00 25.30%
NAPS 1.87 1.65 1.65 1.43 1.71 1.43 1.34 5.70%
Adjusted Per Share Value based on latest NOSH - 813,540
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 254.89 189.79 375.35 371.29 324.46 102.98 105.77 15.77%
EPS 50.26 9.62 22.98 24.32 22.89 13.04 7.40 37.57%
DPS 30.98 7.00 14.67 22.49 4.36 13.09 3.49 43.84%
NAPS 1.8691 1.6492 1.6133 1.3981 0.7461 0.624 0.5846 21.35%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.50 3.45 3.31 2.73 2.55 1.45 1.79 -
P/RPS 0.98 1.82 0.86 0.72 0.34 0.61 0.74 4.78%
P/EPS 4.97 35.84 14.09 10.97 4.86 4.85 10.55 -11.78%
EY 20.11 2.79 7.10 9.11 20.57 20.61 9.48 13.34%
DY 12.40 2.03 4.53 8.42 3.92 20.69 4.47 18.51%
P/NAPS 1.34 2.09 2.01 1.91 1.49 1.01 1.34 0.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 20/02/18 24/02/17 29/02/16 27/02/15 28/02/14 25/02/13 29/02/12 -
Price 2.34 3.21 3.40 2.79 2.67 1.44 1.71 -
P/RPS 0.92 1.69 0.89 0.73 0.36 0.61 0.71 4.40%
P/EPS 4.65 33.35 14.47 11.21 5.09 4.82 10.08 -12.08%
EY 21.49 3.00 6.91 8.92 19.65 20.75 9.92 13.73%
DY 13.25 2.18 4.41 8.24 3.75 20.83 4.68 18.92%
P/NAPS 1.25 1.95 2.06 1.95 1.56 1.01 1.28 -0.39%

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