[EDGENTA] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 18.78%
YoY- 33.37%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 697,508 651,816 895,246 734,000 794,501 699,286 904,399 -15.91%
PBT -16,290 26,543 42,650 108,111 101,352 53,306 126,199 -
Tax -16,508 -7,018 -26,936 -28,358 -25,618 -14,974 -36,669 -41.28%
NP -32,798 19,525 15,714 79,753 75,734 38,332 89,530 -
-
NP to SH -8,040 20,494 25,252 69,903 58,852 37,174 73,300 -
-
Tax Rate - 26.44% 63.16% 26.23% 25.28% 28.09% 29.06% -
Total Cost 730,306 632,291 879,532 654,247 718,767 660,954 814,869 -7.05%
-
Net Worth 1,289,017 1,211,748 1,344,058 1,302,034 1,212,855 1,203,884 1,163,362 7.08%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 122,187 - - - 40,677 -
Div Payout % - - 483.87% - - - 55.49% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,289,017 1,211,748 1,344,058 1,302,034 1,212,855 1,203,884 1,163,362 7.08%
NOSH 831,624 813,253 814,580 813,771 813,997 813,435 813,540 1.47%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -4.70% 3.00% 1.76% 10.87% 9.53% 5.48% 9.90% -
ROE -0.62% 1.69% 1.88% 5.37% 4.85% 3.09% 6.30% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 83.87 80.15 109.90 90.20 97.60 85.97 111.17 -17.14%
EPS -0.97 2.52 3.10 8.59 7.23 4.57 9.01 -
DPS 0.00 0.00 15.00 0.00 0.00 0.00 5.00 -
NAPS 1.55 1.49 1.65 1.60 1.49 1.48 1.43 5.52%
Adjusted Per Share Value based on latest NOSH - 813,771
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 83.87 78.38 107.65 88.26 95.54 84.09 108.75 -15.91%
EPS -0.97 2.46 3.04 8.41 7.08 4.47 8.81 -
DPS 0.00 0.00 14.69 0.00 0.00 0.00 4.89 -
NAPS 1.55 1.4571 1.6162 1.5657 1.4584 1.4476 1.3989 7.08%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 3.60 3.65 3.31 3.55 3.45 3.30 2.73 -
P/RPS 4.29 4.55 3.01 3.94 3.53 3.84 2.46 44.93%
P/EPS -372.37 144.84 106.77 41.33 47.72 72.21 30.30 -
EY -0.27 0.69 0.94 2.42 2.10 1.38 3.30 -
DY 0.00 0.00 4.53 0.00 0.00 0.00 1.83 -
P/NAPS 2.32 2.45 2.01 2.22 2.32 2.23 1.91 13.85%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 27/05/16 29/02/16 25/11/15 28/08/15 25/05/15 27/02/15 -
Price 3.50 3.82 3.40 3.39 3.13 3.75 2.79 -
P/RPS 4.17 4.77 3.09 3.76 3.21 4.36 2.51 40.31%
P/EPS -362.03 151.59 109.68 39.46 43.29 82.06 30.97 -
EY -0.28 0.66 0.91 2.53 2.31 1.22 3.23 -
DY 0.00 0.00 4.41 0.00 0.00 0.00 1.79 -
P/NAPS 2.26 2.56 2.06 2.12 2.10 2.53 1.95 10.34%

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