[EDGENTA] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -4.63%
YoY- -22.69%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,400,720 1,811,078 1,330,099 747,501 801,999 860,382 878,509 95.82%
PBT 268,470 211,700 186,518 154,912 167,582 192,102 199,388 22.00%
Tax -68,593 -59,569 -51,164 -35,485 -44,408 -48,622 -51,130 21.70%
NP 199,877 152,131 135,354 119,427 123,174 143,480 148,258 22.10%
-
NP to SH 169,531 129,271 111,650 87,055 91,277 103,548 108,502 34.76%
-
Tax Rate 25.55% 28.14% 27.43% 22.91% 26.50% 25.31% 25.64% -
Total Cost 2,200,843 1,658,947 1,194,745 628,074 678,825 716,902 730,251 109.06%
-
Net Worth 363,576 362,844 362,777 526,302 511,900 529,502 519,032 -21.17%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 36,277 36,277 36,277 36,295 108,934 108,934 108,934 -52.05%
Div Payout % 21.40% 28.06% 32.49% 41.69% 119.34% 105.20% 100.40% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 363,576 362,844 362,777 526,302 511,900 529,502 519,032 -21.17%
NOSH 363,576 362,844 362,777 362,967 363,050 362,672 362,959 0.11%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.33% 8.40% 10.18% 15.98% 15.36% 16.68% 16.88% -
ROE 46.63% 35.63% 30.78% 16.54% 17.83% 19.56% 20.90% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 660.31 499.13 366.64 205.94 220.91 237.23 242.04 95.60%
EPS 46.63 35.63 30.78 23.98 25.14 28.55 29.89 34.62%
DPS 10.00 10.00 10.00 10.00 30.00 30.00 30.00 -52.02%
NAPS 1.00 1.00 1.00 1.45 1.41 1.46 1.43 -21.26%
Adjusted Per Share Value based on latest NOSH - 362,967
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 288.68 217.78 159.94 89.88 96.44 103.46 105.64 95.82%
EPS 20.39 15.54 13.43 10.47 10.98 12.45 13.05 34.75%
DPS 4.36 4.36 4.36 4.36 13.10 13.10 13.10 -52.07%
NAPS 0.4372 0.4363 0.4362 0.6329 0.6155 0.6367 0.6241 -21.17%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.50 2.88 2.55 2.55 1.78 1.56 1.45 -
P/RPS 0.53 0.58 0.70 1.24 0.81 0.66 0.60 -7.95%
P/EPS 7.51 8.08 8.29 10.63 7.08 5.46 4.85 33.95%
EY 13.32 12.37 12.07 9.41 14.12 18.30 20.62 -25.33%
DY 2.86 3.47 3.92 3.92 16.85 19.23 20.69 -73.36%
P/NAPS 3.50 2.88 2.55 1.76 1.26 1.07 1.01 129.51%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 28/02/14 25/11/13 28/08/13 10/05/13 25/02/13 -
Price 3.52 3.13 2.67 2.51 2.32 1.64 1.44 -
P/RPS 0.53 0.63 0.73 1.22 1.05 0.69 0.59 -6.91%
P/EPS 7.55 8.79 8.68 10.47 9.23 5.74 4.82 34.98%
EY 13.25 11.38 11.53 9.56 10.84 17.41 20.76 -25.93%
DY 2.84 3.19 3.75 3.98 12.93 18.29 20.83 -73.60%
P/NAPS 3.52 3.13 2.67 1.73 1.65 1.12 1.01 130.39%

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