[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

Faber - June 2012.pdf

Latest QR

Upcoming QR

EDGENTA's Result

EDGENTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	3,186,979	2,400,720	801,999	897,446	819,251	955,936	622,326	31.27%
YoY %	32.75%	199.34%	-10.64%	9.54%	-14.30%	53.61%	-	-
Horiz. %	512.11%	385.77%	128.87%	144.21%	131.64%	153.61%	100.00%	-
PBT	360,724	268,470	167,582	135,546	115,266	168,277	92,143	25.52%
YoY %	34.36%	60.20%	23.63%	17.59%	-31.50%	82.63%	-	-
Horiz. %	391.48%	291.36%	181.87%	147.10%	125.09%	182.63%	100.00%	-
Tax	-93,590	-68,593	-44,408	-52,425	-31,067	-31,134	-27,323	22.76%
YoY %	-36.44%	-54.46%	15.29%	-68.75%	0.22%	-13.95%	-	-
Horiz. %	342.53%	251.04%	162.53%	191.87%	113.70%	113.95%	100.00%	-
NP	267,134	199,877	123,174	83,121	84,199	137,143	64,820	26.60%
YoY %	33.65%	62.27%	48.19%	-1.28%	-38.60%	111.58%	-	-
Horiz. %	412.12%	308.36%	190.02%	128.23%	129.90%	211.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	221,737	169,531	91,277	66,952	62,576	108,428	51,920	27.36%
YoY %	30.79%	85.73%	36.33%	6.99%	-42.29%	108.84%	-	-
Horiz. %	427.07%	326.52%	175.80%	128.95%	120.52%	208.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.95%	25.55%	26.50%	38.68%	26.95%	18.50%	29.65%	-
YoY %	1.57%	-3.58%	-31.49%	43.53%	45.68%	-37.61%	-	-
Horiz. %	87.52%	86.17%	89.38%	130.46%	90.89%	62.39%	100.00%	-
Total Cost	2,919,845	2,200,843	678,825	814,325	735,052	818,793	557,506	31.76%
YoY %	32.67%	224.21%	-16.64%	10.78%	-10.23%	46.87%	-	-
Horiz. %	523.73%	394.77%	121.76%	146.07%	131.85%	146.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,212,855	363,576	511,900	501,006	456,978	421,259	327,094	24.39%
YoY %	233.59%	-28.98%	2.17%	9.63%	8.48%	28.79%	-	-
Horiz. %	370.80%	111.15%	156.50%	153.17%	139.71%	128.79%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	187,114	36,277	108,934	29,030	29,059	21,774	14,522	53.08%
YoY %	415.79%	-66.70%	275.25%	-0.10%	33.46%	49.94%	-	-
Horiz. %	1,288.49%	249.81%	750.13%	199.90%	200.10%	149.94%	100.00%	-
Div Payout %	84.39%	21.40%	119.34%	43.36%	46.44%	20.08%	27.97%	-
YoY %	294.35%	-82.07%	175.23%	-6.63%	131.27%	-28.21%	-	-
Horiz. %	301.72%	76.51%	426.67%	155.02%	166.04%	71.79%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,212,855	363,576	511,900	501,006	456,978	421,259	327,094	24.39%
YoY %	233.59%	-28.98%	2.17%	9.63%	8.48%	28.79%	-	-
Horiz. %	370.80%	111.15%	156.50%	153.17%	139.71%	128.79%	100.00%	-
NOSH	813,997	363,576	363,050	363,048	362,681	363,154	363,438	14.37%
YoY %	123.89%	0.14%	0.00%	0.10%	-0.13%	-0.08%	-	-
Horiz. %	223.97%	100.04%	99.89%	99.89%	99.79%	99.92%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	8.38%	8.33%	15.36%	9.26%	10.28%	14.35%	10.42%	-
YoY %	0.60%	-45.77%	65.87%	-9.92%	-28.36%	37.72%	-	-
Horiz. %	80.42%	79.94%	147.41%	88.87%	98.66%	137.72%	100.00%	-
ROE	18.28%	46.63%	17.83%	13.36%	13.69%	25.74%	15.87%	-
YoY %	-60.80%	161.53%	33.46%	-2.41%	-46.81%	62.19%	-	-
Horiz. %	115.19%	293.82%	112.35%	84.18%	86.26%	162.19%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	391.52	660.31	220.91	247.20	225.89	263.23	171.23	14.77%
YoY %	-40.71%	198.90%	-10.64%	9.43%	-14.19%	53.73%	-	-
Horiz. %	228.65%	385.63%	129.01%	144.37%	131.92%	153.73%	100.00%	-
EPS	27.24	46.63	25.14	18.44	17.25	29.86	14.29	11.34%
YoY %	-41.58%	85.48%	36.33%	6.90%	-42.23%	108.96%	-	-
Horiz. %	190.62%	326.31%	175.93%	129.04%	120.71%	208.96%	100.00%	-
DPS	22.99	10.00	30.00	8.00	8.00	6.00	4.00	33.82%
YoY %	129.90%	-66.67%	275.00%	0.00%	33.33%	50.00%	-	-
Horiz. %	574.75%	250.00%	750.00%	200.00%	200.00%	150.00%	100.00%	-
NAPS	1.49	1.00	1.41	1.38	1.26	1.16	0.90	8.76%
YoY %	49.00%	-29.08%	2.17%	9.52%	8.62%	28.89%	-	-
Horiz. %	165.56%	111.11%	156.67%	153.33%	140.00%	128.89%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 363,048
RPS	383.04	288.54	96.39	107.86	98.46	114.89	74.80	31.27%
YoY %	32.75%	199.35%	-10.63%	9.55%	-14.30%	53.60%	-	-
Horiz. %	512.09%	385.75%	128.86%	144.20%	131.63%	153.60%	100.00%	-
EPS	26.65	20.38	10.97	8.05	7.52	13.03	6.24	27.36%
YoY %	30.77%	85.78%	36.27%	7.05%	-42.29%	108.81%	-	-
Horiz. %	427.08%	326.60%	175.80%	129.01%	120.51%	208.81%	100.00%	-
DPS	22.49	4.36	13.09	3.49	3.49	2.62	1.75	53.01%
YoY %	415.83%	-66.69%	275.07%	0.00%	33.21%	49.71%	-	-
Horiz. %	1,285.14%	249.14%	748.00%	199.43%	199.43%	149.71%	100.00%	-
NAPS	1.4577	0.437	0.6152	0.6021	0.5492	0.5063	0.3931	24.39%
YoY %	233.57%	-28.97%	2.18%	9.63%	8.47%	28.80%	-	-
Horiz. %	370.82%	111.17%	156.50%	153.17%	139.71%	128.80%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	66.04%	-34.57%	28.57%	-32.26%	-7.92%	77.19%	-	-
Horiz. %	154.39%	92.98%	142.11%	110.53%	163.16%	177.19%	100.00%	-
P/EPS	12.66	7.51	7.08	8.46	12.11	8.94	6.86	10.74%
YoY %	68.58%	6.07%	-16.31%	-30.14%	35.46%	30.32%	-	-
Horiz. %	184.55%	109.48%	103.21%	123.32%	176.53%	130.32%	100.00%	-
EY	7.90	13.32	14.12	11.82	8.26	11.18	14.58	-9.70%
YoY %	-40.69%	-5.67%	19.46%	43.10%	-26.12%	-23.32%	-	-
Horiz. %	54.18%	91.36%	96.84%	81.07%	56.65%	76.68%	100.00%	-
DY	6.66	2.86	16.85	5.13	3.83	2.25	4.08	8.50%
YoY %	132.87%	-83.03%	228.46%	33.94%	70.22%	-44.85%	-	-
Horiz. %	163.24%	70.10%	412.99%	125.74%	93.87%	55.15%	100.00%	-
P/NAPS	2.32	3.50	1.26	1.13	1.66	2.30	1.09	13.41%
YoY %	-33.71%	177.78%	11.50%	-31.93%	-27.83%	111.01%	-	-
Horiz. %	212.84%	321.10%	115.60%	103.67%	152.29%	211.01%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	50.94%	-49.52%	98.11%	-32.91%	-25.47%	70.97%	-	-
Horiz. %	129.03%	85.48%	169.35%	85.48%	127.42%	170.97%	100.00%	-
P/EPS	11.49	7.55	9.23	7.05	10.37	9.34	7.49	7.38%
YoY %	52.19%	-18.20%	30.92%	-32.02%	11.03%	24.70%	-	-
Horiz. %	153.40%	100.80%	123.23%	94.13%	138.45%	124.70%	100.00%	-
EY	8.70	13.25	10.84	14.19	9.64	10.70	13.35	-6.88%
YoY %	-34.34%	22.23%	-23.61%	47.20%	-9.91%	-19.85%	-	-
Horiz. %	65.17%	99.25%	81.20%	106.29%	72.21%	80.15%	100.00%	-
DY	7.34	2.84	12.93	6.15	4.47	2.15	3.74	11.88%
YoY %	158.45%	-78.04%	110.24%	37.58%	107.91%	-42.51%	-	-
Horiz. %	196.26%	75.94%	345.72%	164.44%	119.52%	57.49%	100.00%	-
P/NAPS	2.10	3.52	1.65	0.94	1.42	2.41	1.19	9.92%
YoY %	-40.34%	113.33%	75.53%	-33.80%	-41.08%	102.52%	-	-
Horiz. %	176.47%	295.80%	138.66%	78.99%	119.33%	202.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos