[EDGENTA] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -4.63%
YoY- -22.69%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,618,011 3,132,186 3,022,261 747,501 809,800 897,953 988,828 17.60%
PBT 101,980 388,968 317,673 154,912 209,291 43,215 175,772 -8.66%
Tax -37,044 -105,619 -76,699 -35,485 -61,464 -33,287 -28,345 4.55%
NP 64,936 283,349 240,974 119,427 147,827 9,928 147,427 -12.76%
-
NP to SH 88,820 239,229 207,387 87,055 112,598 6,693 118,443 -4.67%
-
Tax Rate 36.32% 27.15% 24.14% 22.91% 29.37% 77.03% 16.13% -
Total Cost 2,553,075 2,848,837 2,781,287 628,074 661,973 888,025 841,401 20.30%
-
Net Worth 1,338,914 1,302,034 363,540 526,302 522,995 428,451 443,017 20.22%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 122,187 40,677 36,277 36,295 101,669 29,059 21,774 33.27%
Div Payout % 137.57% 17.00% 17.49% 41.69% 90.29% 434.18% 18.38% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,338,914 1,302,034 363,540 526,302 522,995 428,451 443,017 20.22%
NOSH 831,624 813,771 363,540 362,967 363,191 363,094 363,128 14.79%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.48% 9.05% 7.97% 15.98% 18.25% 1.11% 14.91% -
ROE 6.63% 18.37% 57.05% 16.54% 21.53% 1.56% 26.74% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 314.81 384.90 831.34 205.94 222.97 247.31 272.31 2.44%
EPS 10.68 29.40 57.05 23.98 31.00 1.84 32.62 -16.96%
DPS 14.69 5.00 10.00 10.00 28.00 8.00 6.00 16.07%
NAPS 1.61 1.60 1.00 1.45 1.44 1.18 1.22 4.72%
Adjusted Per Share Value based on latest NOSH - 362,967
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 314.65 376.45 363.24 89.84 97.33 107.92 118.84 17.60%
EPS 10.68 28.75 24.93 10.46 13.53 0.80 14.24 -4.67%
DPS 14.69 4.89 4.36 4.36 12.22 3.49 2.62 33.25%
NAPS 1.6092 1.5649 0.4369 0.6326 0.6286 0.5149 0.5325 20.21%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.33 3.55 3.26 2.55 1.28 1.35 3.22 -
P/RPS 1.06 0.92 0.39 1.24 0.57 0.55 1.18 -1.76%
P/EPS 31.18 12.08 5.71 10.63 4.13 73.24 9.87 21.11%
EY 3.21 8.28 17.50 9.41 24.22 1.37 10.13 -17.41%
DY 4.41 1.41 3.07 3.92 21.88 5.93 1.86 15.45%
P/NAPS 2.07 2.22 3.26 1.76 0.89 1.14 2.64 -3.96%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 25/11/15 20/11/14 25/11/13 19/11/12 30/11/11 16/11/10 -
Price 3.30 3.39 2.94 2.51 1.38 1.50 2.75 -
P/RPS 1.05 0.88 0.35 1.22 0.62 0.61 1.01 0.64%
P/EPS 30.90 11.53 5.15 10.47 4.45 81.37 8.43 24.14%
EY 3.24 8.67 19.40 9.56 22.47 1.23 11.86 -19.43%
DY 4.45 1.47 3.40 3.98 20.29 5.33 2.18 12.61%
P/NAPS 2.05 2.12 2.94 1.73 0.96 1.27 2.25 -1.53%

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