[EDGENTA] YoY TTM 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- -2.41%
YoY- 81.27%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 2,823,359 2,235,665 3,123,033 3,089,287 1,330,099 878,509 880,070 21.42%
PBT 201,313 116,145 305,419 324,462 186,518 199,388 121,714 8.73%
Tax 233,447 -69,573 -95,886 -82,553 -51,164 -51,130 -48,499 -
NP 434,760 46,572 209,533 241,909 135,354 148,258 73,215 34.53%
-
NP to SH 418,187 80,056 191,181 202,386 111,650 108,502 61,589 37.56%
-
Tax Rate -115.96% 59.90% 31.39% 25.44% 27.43% 25.64% 39.85% -
Total Cost 2,388,599 2,189,093 2,913,500 2,847,378 1,194,745 730,251 806,855 19.80%
-
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 257,803 58,213 122,187 187,114 36,277 108,934 29,030 43.85%
Div Payout % 61.65% 72.72% 63.91% 92.45% 32.49% 100.40% 47.14% -
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 15.40% 2.08% 6.71% 7.83% 10.18% 16.88% 8.32% -
ROE 26.89% 5.83% 14.22% 17.40% 30.78% 20.90% 12.67% -
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 339.50 268.83 383.39 379.73 366.64 242.04 242.52 5.76%
EPS 50.29 9.63 23.47 24.88 30.78 29.89 16.97 19.82%
DPS 31.00 7.00 15.00 23.00 10.00 30.00 8.00 25.30%
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 339.50 268.83 375.53 371.48 159.94 105.64 105.83 21.42%
EPS 50.29 9.63 22.99 24.34 13.43 13.05 7.41 37.55%
DPS 31.00 7.00 14.69 22.50 4.36 13.10 3.49 43.86%
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 0.74 1.28 0.86 0.72 0.70 0.60 0.74 0.00%
P/EPS 4.97 35.84 14.10 10.97 8.29 4.85 10.55 -11.78%
EY 20.11 2.79 7.09 9.11 12.07 20.62 9.48 13.34%
DY 12.40 2.03 4.53 8.42 3.92 20.69 4.47 18.51%
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 0.69 1.19 0.89 0.73 0.73 0.59 0.71 -0.47%
P/EPS 4.65 33.35 14.49 11.22 8.68 4.82 10.08 -12.08%
EY 21.49 3.00 6.90 8.92 11.53 20.76 9.93 13.71%
DY 13.25 2.18 4.41 8.24 3.75 20.83 4.68 18.92%
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