[EDGENTA] YoY TTM 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- 4.74%
YoY- 6.99%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 3,186,979 2,400,720 801,999 897,446 819,251 955,936 622,326 31.27%
PBT 360,724 268,470 167,582 135,546 115,266 168,277 92,143 25.52%
Tax -93,590 -68,593 -44,408 -52,425 -31,067 -31,134 -27,323 22.76%
NP 267,134 199,877 123,174 83,121 84,199 137,143 64,820 26.60%
-
NP to SH 221,737 169,531 91,277 66,952 62,576 108,428 51,920 27.36%
-
Tax Rate 25.95% 25.55% 26.50% 38.68% 26.95% 18.50% 29.65% -
Total Cost 2,919,845 2,200,843 678,825 814,325 735,052 818,793 557,506 31.76%
-
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 187,114 36,277 108,934 29,030 29,059 21,774 14,522 53.08%
Div Payout % 84.39% 21.40% 119.34% 43.36% 46.44% 20.08% 27.97% -
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 8.38% 8.33% 15.36% 9.26% 10.28% 14.35% 10.42% -
ROE 18.28% 46.63% 17.83% 13.36% 13.69% 25.74% 15.87% -
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 391.52 660.31 220.91 247.20 225.89 263.23 171.23 14.77%
EPS 27.24 46.63 25.14 18.44 17.25 29.86 14.29 11.34%
DPS 22.99 10.00 30.00 8.00 8.00 6.00 4.00 33.82%
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 383.22 288.68 96.44 107.91 98.51 114.95 74.83 31.27%
EPS 26.66 20.39 10.98 8.05 7.52 13.04 6.24 27.36%
DPS 22.50 4.36 13.10 3.49 3.49 2.62 1.75 53.02%
NAPS 1.4584 0.4372 0.6155 0.6024 0.5495 0.5065 0.3933 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 0.88 0.53 0.81 0.63 0.93 1.01 0.57 7.50%
P/EPS 12.66 7.51 7.08 8.46 12.11 8.94 6.86 10.74%
EY 7.90 13.32 14.12 11.82 8.26 11.18 14.58 -9.70%
DY 6.66 2.86 16.85 5.13 3.83 2.25 4.08 8.50%
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 0.80 0.53 1.05 0.53 0.79 1.06 0.62 4.33%
P/EPS 11.49 7.55 9.23 7.05 10.37 9.34 7.49 7.38%
EY 8.70 13.25 10.84 14.19 9.64 10.70 13.35 -6.88%
DY 7.34 2.84 12.93 6.15 4.47 2.15 3.74 11.88%
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