[EDGENTA] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 186.02%
YoY- -7.09%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 895,246 904,399 837,373 254,775 186,066 203,949 303,931 19.71%
PBT 42,650 126,199 119,410 87,804 97,707 19,208 65,820 -6.97%
Tax -26,936 -36,669 -30,815 -15,136 -25,470 -10,258 -12,775 13.23%
NP 15,714 89,530 88,595 72,668 72,237 8,950 53,045 -18.34%
-
NP to SH 25,252 73,300 78,301 53,706 57,802 2,906 42,569 -8.33%
-
Tax Rate 63.16% 29.06% 25.81% 17.24% 26.07% 53.40% 19.41% -
Total Cost 879,532 814,869 748,778 182,107 113,829 194,999 250,886 23.24%
-
Net Worth 1,344,058 1,163,362 362,777 519,032 486,269 450,429 388,310 22.97%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 122,187 40,677 36,277 36,295 29,030 29,059 21,774 33.28%
Div Payout % 483.87% 55.49% 46.33% 67.58% 50.22% 1,000.00% 51.15% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,344,058 1,163,362 362,777 519,032 486,269 450,429 388,310 22.97%
NOSH 814,580 813,540 362,777 362,959 362,887 363,249 362,907 14.41%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.76% 9.90% 10.58% 28.52% 38.82% 4.39% 17.45% -
ROE 1.88% 6.30% 21.58% 10.35% 11.89% 0.65% 10.96% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 109.90 111.17 230.82 70.19 51.27 56.15 83.75 4.63%
EPS 3.10 9.01 9.63 14.80 15.92 0.80 11.73 -19.88%
DPS 15.00 5.00 10.00 10.00 8.00 8.00 6.00 16.49%
NAPS 1.65 1.43 1.00 1.43 1.34 1.24 1.07 7.48%
Adjusted Per Share Value based on latest NOSH - 362,959
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 107.65 108.75 100.69 30.64 22.37 24.52 36.55 19.71%
EPS 3.04 8.81 9.42 6.46 6.95 0.35 5.12 -8.31%
DPS 14.69 4.89 4.36 4.36 3.49 3.49 2.62 33.26%
NAPS 1.6162 1.3989 0.4362 0.6241 0.5847 0.5416 0.4669 22.98%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.31 2.73 2.55 1.45 1.79 2.54 1.61 -
P/RPS 3.01 2.46 1.10 2.07 3.49 4.52 1.92 7.77%
P/EPS 106.77 30.30 11.81 9.80 11.24 317.50 13.73 40.73%
EY 0.94 3.30 8.46 10.20 8.90 0.31 7.29 -28.91%
DY 4.53 1.83 3.92 6.90 4.47 3.15 3.73 3.29%
P/NAPS 2.01 1.91 2.55 1.01 1.34 2.05 1.50 4.99%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 25/02/13 29/02/12 25/02/11 25/02/10 -
Price 3.40 2.79 2.67 1.44 1.71 2.06 1.66 -
P/RPS 3.09 2.51 1.16 2.05 3.34 3.67 1.98 7.69%
P/EPS 109.68 30.97 12.37 9.73 10.74 257.50 14.15 40.65%
EY 0.91 3.23 8.08 10.28 9.31 0.39 7.07 -28.93%
DY 4.41 1.79 3.75 6.94 4.68 3.88 3.61 3.39%
P/NAPS 2.06 1.95 2.67 1.01 1.28 1.66 1.55 4.85%

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