[EDGENTA] YoY 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- 58.31%
YoY- 23.84%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
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 546,134 858,913 697,508 794,501 749,248 159,606 217,989 16.53%
PBT 47,729 46,536 -16,290 101,352 70,764 13,994 38,514 3.63%
Tax -13,099 -15,822 -16,508 -25,618 -15,502 -6,478 -10,692 3.44%
NP 34,630 30,714 -32,798 75,734 55,262 7,516 27,822 3.71%
-
NP to SH 33,405 27,372 -8,040 58,852 47,521 7,261 19,532 9.35%
-
Tax Rate 27.44% 34.00% - 25.28% 21.91% 46.29% 27.76% -
Total Cost 511,504 828,199 730,306 718,767 693,986 152,090 190,167 17.91%
-
Net Worth 1,447,025 1,380,495 1,289,017 1,212,855 363,576 511,900 501,006 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 % 149.37% 243.06% - - - - - -
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 1,212,855 363,576 511,900 501,006 19.32%
NOSH 831,624 831,624 831,624 813,997 363,576 363,050 363,048 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 6.34% 3.58% -4.70% 9.53% 7.38% 4.71% 12.76% -
ROE 2.31% 1.98% -0.62% 4.85% 13.07% 1.42% 3.90% -
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 65.67 103.28 83.87 97.60 206.08 43.96 60.04 1.50%
EPS 4.02 3.29 -0.97 7.23 5.84 2.00 5.38 -4.73%
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 65.64 103.23 83.83 95.49 90.05 19.18 26.20 16.53%
EPS 4.01 3.29 -0.97 7.07 5.71 0.87 2.35 9.31%
DPS 6.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7391 1.6592 1.5492 1.4577 0.437 0.6152 0.6021 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 2.89 2.56 4.29 3.53 1.70 4.05 2.60 1.77%
P/EPS 47.30 80.21 -372.37 47.72 26.78 89.00 29.00 8.49%
EY 2.11 1.25 -0.27 2.10 3.73 1.12 3.45 -7.86%
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 3.47 2.42 4.17 3.21 1.71 5.28 2.17 8.13%
P/EPS 56.76 75.96 -362.03 43.29 26.93 116.00 24.16 15.29%
EY 1.76 1.32 -0.28 2.31 3.71 0.86 4.14 -13.28%
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