[EDGENTA] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
10-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -57.48%
YoY- -30.05%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,699,652 656,968 650,948 663,472 856,796 831,645 803,968 123.74%
PBT 317,163 89,477 72,888 89,800 198,598 148,778 136,500 75.15%
Tax -87,313 -27,132 -24,252 -22,592 -51,130 -47,992 -37,696 74.79%
NP 229,850 62,345 48,636 67,208 147,468 100,786 98,804 75.29%
-
NP to SH 190,430 44,465 37,588 46,132 108,502 73,061 72,038 90.84%
-
Tax Rate 27.53% 30.32% 33.27% 25.16% 25.75% 32.26% 27.62% -
Total Cost 2,469,802 594,622 602,312 596,264 709,328 730,858 705,164 130.10%
-
Net Worth 620,809 526,181 511,574 529,502 519,153 522,557 501,070 15.31%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 36,304 - - - 108,913 96,769 - -
Div Payout % 19.06% - - - 100.38% 132.45% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 620,809 526,181 511,574 529,502 519,153 522,557 501,070 15.31%
NOSH 363,046 362,883 362,818 362,672 363,044 363,191 363,094 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.51% 9.49% 7.47% 10.13% 17.21% 12.12% 12.29% -
ROE 30.67% 8.45% 7.35% 8.71% 20.90% 13.98% 14.38% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 743.61 181.04 179.41 182.94 236.00 229.17 221.42 123.76%
EPS 23.41 12.25 10.36 12.72 29.89 20.13 19.84 11.62%
DPS 10.00 0.00 0.00 0.00 30.00 26.67 0.00 -
NAPS 1.71 1.45 1.41 1.46 1.43 1.44 1.38 15.32%
Adjusted Per Share Value based on latest NOSH - 362,672
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 324.62 79.00 78.27 79.78 103.03 100.00 96.67 123.75%
EPS 22.90 5.35 4.52 5.55 13.05 8.79 8.66 90.88%
DPS 4.37 0.00 0.00 0.00 13.10 11.64 0.00 -
NAPS 0.7465 0.6327 0.6152 0.6367 0.6243 0.6284 0.6025 15.31%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.55 2.55 1.78 1.56 1.45 1.28 1.56 -
P/RPS 0.34 1.41 0.99 0.85 0.61 0.56 0.70 -38.12%
P/EPS 4.86 20.81 17.18 12.26 4.85 6.36 7.86 -27.35%
EY 20.57 4.81 5.82 8.15 20.61 15.73 12.72 37.65%
DY 3.92 0.00 0.00 0.00 20.69 20.83 0.00 -
P/NAPS 1.49 1.76 1.26 1.07 1.01 0.89 1.13 20.18%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 28/08/13 10/05/13 25/02/13 19/11/12 09/08/12 -
Price 2.67 2.51 2.32 1.64 1.44 1.38 1.30 -
P/RPS 0.36 1.39 1.29 0.90 0.61 0.60 0.59 -27.99%
P/EPS 5.09 20.48 22.39 12.89 4.82 6.85 6.55 -15.43%
EY 19.65 4.88 4.47 7.76 20.75 14.59 15.26 18.30%
DY 3.75 0.00 0.00 0.00 20.83 19.32 0.00 -
P/NAPS 1.56 1.73 1.65 1.12 1.01 0.96 0.94 40.04%

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