[EDGENTA] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 10.29%
YoY- 260.09%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 794,501 699,286 904,399 788,793 749,248 646,847 837,373 -3.45%
PBT 101,352 53,306 126,199 79,867 70,764 47,632 119,410 -10.38%
Tax -25,618 -14,974 -36,669 -16,329 -15,502 -14,053 -30,815 -11.61%
NP 75,734 38,332 89,530 63,538 55,262 33,579 88,595 -9.95%
-
NP to SH 58,852 37,174 73,300 52,411 47,521 29,154 78,301 -17.37%
-
Tax Rate 25.28% 28.09% 29.06% 20.45% 21.91% 29.50% 25.81% -
Total Cost 718,767 660,954 814,869 725,255 693,986 613,268 748,778 -2.69%
-
Net Worth 1,212,855 1,203,884 1,163,362 363,540 363,576 362,844 362,777 124.08%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 40,677 - - - 36,277 -
Div Payout % - - 55.49% - - - 46.33% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,212,855 1,203,884 1,163,362 363,540 363,576 362,844 362,777 124.08%
NOSH 813,997 813,435 813,540 363,540 363,576 362,844 362,777 71.64%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.53% 5.48% 9.90% 8.06% 7.38% 5.19% 10.58% -
ROE 4.85% 3.09% 6.30% 14.42% 13.07% 8.03% 21.58% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 97.60 85.97 111.17 216.98 206.08 178.27 230.82 -43.75%
EPS 7.23 4.57 9.01 6.44 5.84 3.58 9.63 -17.43%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 10.00 -
NAPS 1.49 1.48 1.43 1.00 1.00 1.00 1.00 30.54%
Adjusted Per Share Value based on latest NOSH - 363,540
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 95.54 84.09 108.75 94.85 90.09 77.78 100.69 -3.44%
EPS 7.08 4.47 8.81 6.30 5.71 3.51 9.42 -17.37%
DPS 0.00 0.00 4.89 0.00 0.00 0.00 4.36 -
NAPS 1.4584 1.4476 1.3989 0.4371 0.4372 0.4363 0.4362 124.08%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.45 3.30 2.73 3.26 3.50 2.88 2.55 -
P/RPS 3.53 3.84 2.46 1.50 1.70 1.62 1.10 118.02%
P/EPS 47.72 72.21 30.30 22.61 26.78 35.84 11.81 154.33%
EY 2.10 1.38 3.30 4.42 3.73 2.79 8.46 -60.60%
DY 0.00 0.00 1.83 0.00 0.00 0.00 3.92 -
P/NAPS 2.32 2.23 1.91 3.26 3.50 2.88 2.55 -6.12%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 25/05/15 27/02/15 20/11/14 26/08/14 28/05/14 28/02/14 -
Price 3.13 3.75 2.79 2.94 3.52 3.13 2.67 -
P/RPS 3.21 4.36 2.51 1.35 1.71 1.76 1.16 97.47%
P/EPS 43.29 82.06 30.97 20.39 26.93 38.96 12.37 131.03%
EY 2.31 1.22 3.23 4.90 3.71 2.57 8.08 -56.70%
DY 0.00 0.00 1.79 0.00 0.00 0.00 3.75 -
P/NAPS 2.10 2.53 1.95 2.94 3.52 3.13 2.67 -14.83%

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