[EDGENTA] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 28.25%
YoY- 2.9%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 3,022,261 2,400,720 1,811,078 1,330,099 747,501 801,999 860,382 130.90%
PBT 317,673 268,470 211,700 186,518 154,912 167,582 192,102 39.79%
Tax -76,699 -68,593 -59,569 -51,164 -35,485 -44,408 -48,622 35.47%
NP 240,974 199,877 152,131 135,354 119,427 123,174 143,480 41.24%
-
NP to SH 207,387 169,531 129,271 111,650 87,055 91,277 103,548 58.82%
-
Tax Rate 24.14% 25.55% 28.14% 27.43% 22.91% 26.50% 25.31% -
Total Cost 2,781,287 2,200,843 1,658,947 1,194,745 628,074 678,825 716,902 146.69%
-
Net Worth 363,540 363,576 362,844 362,777 526,302 511,900 529,502 -22.15%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 36,277 36,277 36,277 36,277 36,295 108,934 108,934 -51.92%
Div Payout % 17.49% 21.40% 28.06% 32.49% 41.69% 119.34% 105.20% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 363,540 363,576 362,844 362,777 526,302 511,900 529,502 -22.15%
NOSH 363,540 363,576 362,844 362,777 362,967 363,050 362,672 0.15%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.97% 8.33% 8.40% 10.18% 15.98% 15.36% 16.68% -
ROE 57.05% 46.63% 35.63% 30.78% 16.54% 17.83% 19.56% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 831.34 660.31 499.13 366.64 205.94 220.91 237.23 130.53%
EPS 57.05 46.63 35.63 30.78 23.98 25.14 28.55 58.58%
DPS 10.00 10.00 10.00 10.00 10.00 30.00 30.00 -51.89%
NAPS 1.00 1.00 1.00 1.00 1.45 1.41 1.46 -22.28%
Adjusted Per Share Value based on latest NOSH - 362,777
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 363.42 288.68 217.78 159.94 89.88 96.44 103.46 130.90%
EPS 24.94 20.39 15.54 13.43 10.47 10.98 12.45 58.84%
DPS 4.36 4.36 4.36 4.36 4.36 13.10 13.10 -51.94%
NAPS 0.4371 0.4372 0.4363 0.4362 0.6329 0.6155 0.6367 -22.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.26 3.50 2.88 2.55 2.55 1.78 1.56 -
P/RPS 0.39 0.53 0.58 0.70 1.24 0.81 0.66 -29.55%
P/EPS 5.71 7.51 8.08 8.29 10.63 7.08 5.46 3.02%
EY 17.50 13.32 12.37 12.07 9.41 14.12 18.30 -2.93%
DY 3.07 2.86 3.47 3.92 3.92 16.85 19.23 -70.53%
P/NAPS 3.26 3.50 2.88 2.55 1.76 1.26 1.07 110.02%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 26/08/14 28/05/14 28/02/14 25/11/13 28/08/13 10/05/13 -
Price 2.94 3.52 3.13 2.67 2.51 2.32 1.64 -
P/RPS 0.35 0.53 0.63 0.73 1.22 1.05 0.69 -36.37%
P/EPS 5.15 7.55 8.79 8.68 10.47 9.23 5.74 -6.96%
EY 19.40 13.25 11.38 11.53 9.56 10.84 17.41 7.47%
DY 3.40 2.84 3.19 3.75 3.98 12.93 18.29 -67.39%
P/NAPS 2.94 3.52 3.13 2.67 1.73 1.65 1.12 90.17%

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