[EDGENTA] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -38.76%
YoY- 152.79%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 3,089,287 2,913,184 2,792,190 2,587,388 2,699,652 656,968 650,948 181.60%
PBT 324,462 264,350 236,792 190,528 317,163 89,477 72,888 169.87%
Tax -82,553 -61,178 -59,110 -56,212 -87,313 -27,132 -24,252 125.78%
NP 241,909 203,172 177,682 134,316 229,850 62,345 48,636 190.53%
-
NP to SH 202,386 172,114 153,350 116,616 190,430 44,465 37,588 206.25%
-
Tax Rate 25.44% 23.14% 24.96% 29.50% 27.53% 30.32% 33.27% -
Total Cost 2,847,378 2,710,012 2,614,508 2,453,072 2,469,802 594,622 602,312 180.87%
-
Net Worth 1,163,231 362,891 363,263 362,844 620,809 526,181 511,574 72.65%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 187,093 - - - 36,304 - - -
Div Payout % 92.44% - - - 19.06% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,163,231 362,891 363,263 362,844 620,809 526,181 511,574 72.65%
NOSH 813,448 362,891 363,263 362,844 363,046 362,883 362,818 71.04%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.83% 6.97% 6.36% 5.19% 8.51% 9.49% 7.47% -
ROE 17.40% 47.43% 42.21% 32.14% 30.67% 8.45% 7.35% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 379.78 802.77 768.64 713.08 743.61 181.04 179.41 64.63%
EPS 24.88 21.16 18.86 14.32 23.41 12.25 10.36 79.04%
DPS 23.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.43 1.00 1.00 1.00 1.71 1.45 1.41 0.94%
Adjusted Per Share Value based on latest NOSH - 362,844
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 371.48 350.30 335.75 311.12 324.62 79.00 78.27 181.61%
EPS 24.34 20.70 18.44 14.02 22.90 5.35 4.52 206.28%
DPS 22.50 0.00 0.00 0.00 4.37 0.00 0.00 -
NAPS 1.3987 0.4364 0.4368 0.4363 0.7465 0.6327 0.6152 72.64%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.73 3.26 3.50 2.88 2.55 2.55 1.78 -
P/RPS 0.72 0.41 0.46 0.40 0.34 1.41 0.99 -19.08%
P/EPS 10.97 6.87 8.29 8.96 4.86 20.81 17.18 -25.78%
EY 9.11 14.55 12.06 11.16 20.57 4.81 5.82 34.70%
DY 8.42 0.00 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 1.91 3.26 3.50 2.88 1.49 1.76 1.26 31.85%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 20/11/14 26/08/14 28/05/14 28/02/14 25/11/13 28/08/13 -
Price 2.79 2.94 3.52 3.13 2.67 2.51 2.32 -
P/RPS 0.73 0.37 0.46 0.44 0.36 1.39 1.29 -31.51%
P/EPS 11.21 6.20 8.34 9.74 5.09 20.48 22.39 -36.86%
EY 8.92 16.13 11.99 10.27 19.65 4.88 4.47 58.30%
DY 8.24 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 1.95 2.94 3.52 3.13 1.56 1.73 1.65 11.74%

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