[EDGENTA] YoY 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- 39.86%
YoY- -6.39%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
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 672,312 512,900 895,246 904,399 837,373 254,775 186,066 23.85%
PBT 75,427 56,815 42,650 126,199 119,410 87,804 97,707 -4.21%
Tax 249,406 -59,465 -26,936 -36,669 -30,815 -15,136 -25,470 -
NP 324,833 -2,650 15,714 89,530 88,595 72,668 72,237 28.44%
-
NP to SH 324,811 16,488 25,252 73,300 78,301 53,706 57,802 33.30%
-
Tax Rate -330.66% 104.66% 63.16% 29.06% 25.81% 17.24% 26.07% -
Total Cost 347,479 515,550 879,532 814,869 748,778 182,107 113,829 20.42%
-
Net Worth 1,555,136 1,372,179 1,344,058 1,163,362 362,777 519,032 486,269 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 191,273 58,213 122,187 40,677 36,277 36,295 29,030 36.88%
Div Payout % 58.89% 353.07% 483.87% 55.49% 46.33% 67.58% 50.22% -
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 1,344,058 1,163,362 362,777 519,032 486,269 21.35%
NOSH 831,624 831,624 814,580 813,540 362,777 362,959 362,887 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 48.32% -0.52% 1.76% 9.90% 10.58% 28.52% 38.82% -
ROE 20.89% 1.20% 1.88% 6.30% 21.58% 10.35% 11.89% -
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 80.84 61.67 109.90 111.17 230.82 70.19 51.27 7.87%
EPS 39.06 1.98 3.10 9.01 9.63 14.80 15.92 16.11%
DPS 23.00 7.00 15.00 5.00 10.00 10.00 8.00 19.22%
NAPS 1.87 1.65 1.65 1.43 1.00 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 80.84 61.67 107.65 108.75 100.69 30.64 22.37 23.85%
EPS 39.06 1.98 3.04 8.81 9.42 6.46 6.95 33.30%
DPS 23.00 7.00 14.69 4.89 4.36 4.36 3.49 36.88%
NAPS 1.87 1.65 1.6162 1.3989 0.4362 0.6241 0.5847 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 3.09 5.59 3.01 2.46 1.10 2.07 3.49 -2.00%
P/EPS 6.40 174.01 106.77 30.30 11.81 9.80 11.24 -8.95%
EY 15.62 0.57 0.94 3.30 8.46 10.20 8.90 9.81%
DY 9.20 2.03 4.53 1.83 3.92 6.90 4.47 12.77%
P/NAPS 1.34 2.09 2.01 1.91 2.55 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 2.89 5.20 3.09 2.51 1.16 2.05 3.34 -2.38%
P/EPS 5.99 161.91 109.68 30.97 12.37 9.73 10.74 -9.26%
EY 16.69 0.62 0.91 3.23 8.08 10.28 9.31 10.20%
DY 9.83 2.18 4.41 1.79 3.75 6.94 4.68 13.15%
P/NAPS 1.25 1.95 2.06 1.95 2.67 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