[EDGENTA] YoY Cumulative 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- 158.31%
YoY- 25.24%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,006,924 1,627,933 1,349,324 1,493,787 1,396,095 325,474 401,984 16.52%
PBT 90,237 93,773 10,253 154,658 118,396 36,444 68,250 4.76%
Tax -25,104 -32,943 -23,526 -40,592 -29,555 -12,126 -18,848 4.89%
NP 65,133 60,830 -13,273 114,066 88,841 24,318 49,402 4.71%
-
NP to SH 62,956 54,655 12,454 96,026 76,675 18,794 36,019 9.74%
-
Tax Rate 27.82% 35.13% 229.45% 26.25% 24.96% 33.27% 27.62% -
Total Cost 941,791 1,567,103 1,362,597 1,379,721 1,307,254 301,156 352,582 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 49,897 66,529 - - - - - -
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 4.35% 3.96% 0.97% 7.92% 21.11% 3.67% 7.19% -
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 121.08 195.75 162.25 183.56 384.32 89.71 110.71 1.50%
EPS 7.57 6.57 1.52 11.80 9.43 5.18 9.92 -4.40%
DPS 6.00 8.00 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 121.02 195.66 162.17 179.53 167.79 39.12 48.31 16.53%
EPS 7.57 6.57 1.50 11.54 9.22 2.26 4.33 9.75%
DPS 6.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7391 1.6592 1.5492 1.4573 0.4366 0.6148 0.6022 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 1.57 1.35 2.22 1.88 0.91 1.98 1.41 1.80%
P/EPS 25.10 40.17 240.39 29.24 16.58 34.36 15.73 8.09%
EY 3.98 2.49 0.42 3.42 6.03 2.91 6.36 -7.51%
DY 3.16 3.03 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 1.88 1.28 2.16 1.71 0.92 2.59 1.17 8.22%
P/EPS 30.12 38.04 233.71 26.53 16.68 44.79 13.10 14.87%
EY 3.32 2.63 0.43 3.77 6.00 2.23 7.63 -12.94%
DY 2.63 3.20 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