[EDGENTA] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -20.08%
YoY- -5.54%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,182,605 2,823,359 2,235,665 3,123,033 3,089,287 1,330,099 878,509 16.37%
PBT 198,216 201,313 116,145 305,419 324,462 186,518 199,388 -0.09%
Tax -46,047 233,447 -69,573 -95,886 -82,553 -51,164 -51,130 -1.72%
NP 152,169 434,760 46,572 209,533 241,909 135,354 148,258 0.43%
-
NP to SH 148,238 418,187 80,056 191,181 202,386 111,650 108,502 5.33%
-
Tax Rate 23.23% -115.96% 59.90% 31.39% 25.44% 27.43% 25.64% -
Total Cost 2,030,436 2,388,599 2,189,093 2,913,500 2,847,378 1,194,745 730,251 18.57%
-
Net Worth 1,505,239 1,555,136 1,372,179 1,344,058 1,163,362 362,777 519,032 19.40%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 116,427 257,803 58,213 122,187 187,114 36,277 108,934 1.11%
Div Payout % 78.54% 61.65% 72.72% 63.91% 92.45% 32.49% 100.40% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,505,239 1,555,136 1,372,179 1,344,058 1,163,362 362,777 519,032 19.40%
NOSH 831,624 831,624 831,624 814,580 813,540 362,777 362,959 14.81%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.97% 15.40% 2.08% 6.71% 7.83% 10.18% 16.88% -
ROE 9.85% 26.89% 5.83% 14.22% 17.40% 30.78% 20.90% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 262.45 339.50 268.83 383.39 379.73 366.64 242.04 1.35%
EPS 17.83 50.29 9.63 23.47 24.88 30.78 29.89 -8.24%
DPS 14.00 31.00 7.00 15.00 23.00 10.00 30.00 -11.92%
NAPS 1.81 1.87 1.65 1.65 1.43 1.00 1.43 4.00%
Adjusted Per Share Value based on latest NOSH - 814,580
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 262.32 339.33 268.70 375.35 371.29 159.86 105.59 16.36%
EPS 17.82 50.26 9.62 22.98 24.32 13.42 13.04 5.34%
DPS 13.99 30.98 7.00 14.69 22.49 4.36 13.09 1.11%
NAPS 1.8091 1.8691 1.6492 1.6154 1.3982 0.436 0.6238 19.40%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.72 2.50 3.45 3.31 2.73 2.55 1.45 -
P/RPS 1.04 0.74 1.28 0.86 0.72 0.70 0.60 9.59%
P/EPS 15.26 4.97 35.84 14.10 10.97 8.29 4.85 21.04%
EY 6.55 20.11 2.79 7.09 9.11 12.07 20.62 -17.39%
DY 5.15 12.40 2.03 4.53 8.42 3.92 20.69 -20.67%
P/NAPS 1.50 1.34 2.09 2.01 1.91 2.55 1.01 6.81%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 20/02/18 24/02/17 29/02/16 27/02/15 28/02/14 25/02/13 -
Price 2.84 2.34 3.21 3.40 2.79 2.67 1.44 -
P/RPS 1.08 0.69 1.19 0.89 0.73 0.73 0.59 10.59%
P/EPS 15.93 4.65 33.35 14.49 11.22 8.68 4.82 22.03%
EY 6.28 21.49 3.00 6.90 8.92 11.53 20.76 -18.06%
DY 4.93 13.25 2.18 4.41 8.24 3.75 20.83 -21.34%
P/NAPS 1.57 1.25 1.95 2.06 1.95 2.67 1.01 7.62%

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