[EDGENTA] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -11.85%
YoY- 36.33%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,811,078 1,330,099 747,501 801,999 860,382 878,509 809,800 71.10%
PBT 211,700 186,518 154,912 167,582 192,102 199,388 209,291 0.76%
Tax -59,569 -51,164 -35,485 -44,408 -48,622 -51,130 -61,464 -2.06%
NP 152,131 135,354 119,427 123,174 143,480 148,258 147,827 1.93%
-
NP to SH 129,271 111,650 87,055 91,277 103,548 108,502 112,598 9.65%
-
Tax Rate 28.14% 27.43% 22.91% 26.50% 25.31% 25.64% 29.37% -
Total Cost 1,658,947 1,194,745 628,074 678,825 716,902 730,251 661,973 84.60%
-
Net Worth 362,844 362,777 526,302 511,900 529,502 519,032 522,995 -21.64%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 36,277 36,277 36,295 108,934 108,934 108,934 101,669 -49.72%
Div Payout % 28.06% 32.49% 41.69% 119.34% 105.20% 100.40% 90.29% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 362,844 362,777 526,302 511,900 529,502 519,032 522,995 -21.64%
NOSH 362,844 362,777 362,967 363,050 362,672 362,959 363,191 -0.06%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.40% 10.18% 15.98% 15.36% 16.68% 16.88% 18.25% -
ROE 35.63% 30.78% 16.54% 17.83% 19.56% 20.90% 21.53% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 499.13 366.64 205.94 220.91 237.23 242.04 222.97 71.20%
EPS 35.63 30.78 23.98 25.14 28.55 29.89 31.00 9.73%
DPS 10.00 10.00 10.00 30.00 30.00 30.00 28.00 -49.69%
NAPS 1.00 1.00 1.45 1.41 1.46 1.43 1.44 -21.59%
Adjusted Per Share Value based on latest NOSH - 363,050
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 217.78 159.94 89.88 96.44 103.46 105.64 97.38 71.09%
EPS 15.54 13.43 10.47 10.98 12.45 13.05 13.54 9.62%
DPS 4.36 4.36 4.36 13.10 13.10 13.10 12.23 -49.75%
NAPS 0.4363 0.4362 0.6329 0.6155 0.6367 0.6241 0.6289 -21.65%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.88 2.55 2.55 1.78 1.56 1.45 1.28 -
P/RPS 0.58 0.70 1.24 0.81 0.66 0.60 0.57 1.16%
P/EPS 8.08 8.29 10.63 7.08 5.46 4.85 4.13 56.48%
EY 12.37 12.07 9.41 14.12 18.30 20.62 24.22 -36.13%
DY 3.47 3.92 3.92 16.85 19.23 20.69 21.88 -70.73%
P/NAPS 2.88 2.55 1.76 1.26 1.07 1.01 0.89 118.93%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 28/02/14 25/11/13 28/08/13 10/05/13 25/02/13 19/11/12 -
Price 3.13 2.67 2.51 2.32 1.64 1.44 1.38 -
P/RPS 0.63 0.73 1.22 1.05 0.69 0.59 0.62 1.07%
P/EPS 8.79 8.68 10.47 9.23 5.74 4.82 4.45 57.49%
EY 11.38 11.53 9.56 10.84 17.41 20.76 22.47 -36.48%
DY 3.19 3.75 3.98 12.93 18.29 20.83 20.29 -70.90%
P/NAPS 3.13 2.67 1.73 1.65 1.12 1.01 0.96 120.03%

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