[EDGENTA] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 31.14%
YoY- 85.73%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 3,209,583 2,978,570 3,186,979 2,400,720 801,999 897,446 819,251 25.53%
PBT 197,317 161,014 360,724 268,470 167,582 135,546 115,266 9.36%
Tax -76,642 -78,820 -93,590 -68,593 -44,408 -52,425 -31,067 16.22%
NP 120,675 82,194 267,134 199,877 123,174 83,121 84,199 6.17%
-
NP to SH 122,257 107,609 221,737 169,531 91,277 66,952 62,576 11.79%
-
Tax Rate 38.84% 48.95% 25.95% 25.55% 26.50% 38.68% 26.95% -
Total Cost 3,088,908 2,896,376 2,919,845 2,200,843 678,825 814,325 735,052 27.00%
-
Net Worth 1,380,495 1,289,017 1,212,855 363,576 511,900 501,006 456,978 20.21%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 124,820 122,187 187,114 36,277 108,934 29,030 29,059 27.46%
Div Payout % 102.10% 113.55% 84.39% 21.40% 119.34% 43.36% 46.44% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,380,495 1,289,017 1,212,855 363,576 511,900 501,006 456,978 20.21%
NOSH 831,624 831,624 813,997 363,576 363,050 363,048 362,681 14.81%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.76% 2.76% 8.38% 8.33% 15.36% 9.26% 10.28% -
ROE 8.86% 8.35% 18.28% 46.63% 17.83% 13.36% 13.69% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 385.94 358.16 391.52 660.31 220.91 247.20 225.89 9.32%
EPS 14.70 12.94 27.24 46.63 25.14 18.44 17.25 -2.62%
DPS 15.00 14.69 22.99 10.00 30.00 8.00 8.00 11.03%
NAPS 1.66 1.55 1.49 1.00 1.41 1.38 1.26 4.69%
Adjusted Per Share Value based on latest NOSH - 363,576
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 385.94 358.16 383.22 288.68 96.44 107.91 98.51 25.53%
EPS 14.70 12.94 26.66 20.39 10.98 8.05 7.52 11.80%
DPS 15.00 14.69 22.50 4.36 13.10 3.49 3.49 27.48%
NAPS 1.66 1.55 1.4584 0.4372 0.6155 0.6024 0.5495 20.21%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.64 3.60 3.45 3.50 1.78 1.56 2.09 -
P/RPS 0.68 1.01 0.88 0.53 0.81 0.63 0.93 -5.07%
P/EPS 17.96 27.82 12.66 7.51 7.08 8.46 12.11 6.78%
EY 5.57 3.59 7.90 13.32 14.12 11.82 8.26 -6.35%
DY 5.68 4.08 6.66 2.86 16.85 5.13 3.83 6.78%
P/NAPS 1.59 2.32 2.32 3.50 1.26 1.13 1.66 -0.71%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 29/08/16 28/08/15 26/08/14 28/08/13 09/08/12 23/08/11 -
Price 2.50 3.50 3.13 3.52 2.32 1.30 1.79 -
P/RPS 0.65 0.98 0.80 0.53 1.05 0.53 0.79 -3.19%
P/EPS 17.01 27.05 11.49 7.55 9.23 7.05 10.37 8.58%
EY 5.88 3.70 8.70 13.25 10.84 14.19 9.64 -7.90%
DY 6.00 4.20 7.34 2.84 12.93 6.15 4.47 5.02%
P/NAPS 1.51 2.26 2.10 3.52 1.65 0.94 1.42 1.02%

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