[EDGENTA] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 18.47%
YoY- 18.36%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 794,501 749,248 159,606 217,989 186,420 270,216 170,491 29.22%
PBT 101,352 70,764 13,994 38,514 28,782 44,439 26,380 25.13%
Tax -25,618 -15,502 -6,478 -10,692 -8,248 -4,958 -8,050 21.26%
NP 75,734 55,262 7,516 27,822 20,534 39,481 18,330 26.66%
-
NP to SH 58,852 47,521 7,261 19,532 16,502 32,466 13,847 27.25%
-
Tax Rate 25.28% 21.91% 46.29% 27.76% 28.66% 11.16% 30.52% -
Total Cost 718,767 693,986 152,090 190,167 165,886 230,735 152,161 29.51%
-
Net Worth 1,212,855 363,576 511,900 501,006 456,978 421,259 327,094 24.39%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,212,855 363,576 511,900 501,006 456,978 421,259 327,094 24.39%
NOSH 813,997 363,576 363,050 363,048 362,681 363,154 363,438 14.37%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.53% 7.38% 4.71% 12.76% 11.01% 14.61% 10.75% -
ROE 4.85% 13.07% 1.42% 3.90% 3.61% 7.71% 4.23% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 97.60 206.08 43.96 60.04 51.40 74.41 46.91 12.98%
EPS 7.23 5.84 2.00 5.38 4.55 8.94 3.81 11.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.00 1.41 1.38 1.26 1.16 0.90 8.76%
Adjusted Per Share Value based on latest NOSH - 363,048
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 95.49 90.05 19.18 26.20 22.41 32.48 20.49 29.22%
EPS 7.07 5.71 0.87 2.35 1.98 3.90 1.66 27.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4577 0.437 0.6152 0.6021 0.5492 0.5063 0.3931 24.39%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.45 3.50 1.78 1.56 2.09 2.67 0.98 -
P/RPS 3.53 1.70 4.05 2.60 4.07 3.59 2.09 9.12%
P/EPS 47.72 26.78 89.00 29.00 45.93 29.87 25.72 10.84%
EY 2.10 3.73 1.12 3.45 2.18 3.35 3.89 -9.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 3.50 1.26 1.13 1.66 2.30 1.09 13.41%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 26/08/14 28/08/13 09/08/12 23/08/11 05/08/10 07/08/09 -
Price 3.13 3.52 2.32 1.30 1.79 2.79 1.07 -
P/RPS 3.21 1.71 5.28 2.17 3.48 3.75 2.28 5.86%
P/EPS 43.29 26.93 116.00 24.16 39.34 31.21 28.08 7.47%
EY 2.31 3.71 0.86 4.14 2.54 3.20 3.56 -6.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 3.52 1.65 0.94 1.42 2.41 1.19 9.92%

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