[EDGENTA] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
10-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -4.57%
YoY- 61.99%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,330,099 747,501 801,999 860,382 878,509 809,800 897,446 29.89%
PBT 186,518 154,912 167,582 192,102 199,388 209,291 135,546 23.64%
Tax -51,164 -35,485 -44,408 -48,622 -51,130 -61,464 -52,425 -1.60%
NP 135,354 119,427 123,174 143,480 148,258 147,827 83,121 38.28%
-
NP to SH 111,650 87,055 91,277 103,548 108,502 112,598 66,952 40.49%
-
Tax Rate 27.43% 22.91% 26.50% 25.31% 25.64% 29.37% 38.68% -
Total Cost 1,194,745 628,074 678,825 716,902 730,251 661,973 814,325 29.02%
-
Net Worth 362,777 526,302 511,900 529,502 519,032 522,995 501,006 -19.31%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 36,277 36,295 108,934 108,934 108,934 101,669 29,030 15.97%
Div Payout % 32.49% 41.69% 119.34% 105.20% 100.40% 90.29% 43.36% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 362,777 526,302 511,900 529,502 519,032 522,995 501,006 -19.31%
NOSH 362,777 362,967 363,050 362,672 362,959 363,191 363,048 -0.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.18% 15.98% 15.36% 16.68% 16.88% 18.25% 9.26% -
ROE 30.78% 16.54% 17.83% 19.56% 20.90% 21.53% 13.36% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 366.64 205.94 220.91 237.23 242.04 222.97 247.20 29.96%
EPS 30.78 23.98 25.14 28.55 29.89 31.00 18.44 40.58%
DPS 10.00 10.00 30.00 30.00 30.00 28.00 8.00 15.99%
NAPS 1.00 1.45 1.41 1.46 1.43 1.44 1.38 -19.27%
Adjusted Per Share Value based on latest NOSH - 362,672
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 159.94 89.88 96.44 103.46 105.64 97.38 107.91 29.90%
EPS 13.43 10.47 10.98 12.45 13.05 13.54 8.05 40.53%
DPS 4.36 4.36 13.10 13.10 13.10 12.23 3.49 15.94%
NAPS 0.4362 0.6329 0.6155 0.6367 0.6241 0.6289 0.6024 -19.31%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.55 2.55 1.78 1.56 1.45 1.28 1.56 -
P/RPS 0.70 1.24 0.81 0.66 0.60 0.57 0.63 7.25%
P/EPS 8.29 10.63 7.08 5.46 4.85 4.13 8.46 -1.34%
EY 12.07 9.41 14.12 18.30 20.62 24.22 11.82 1.40%
DY 3.92 3.92 16.85 19.23 20.69 21.88 5.13 -16.37%
P/NAPS 2.55 1.76 1.26 1.07 1.01 0.89 1.13 71.78%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 28/08/13 10/05/13 25/02/13 19/11/12 09/08/12 -
Price 2.67 2.51 2.32 1.64 1.44 1.38 1.30 -
P/RPS 0.73 1.22 1.05 0.69 0.59 0.62 0.53 23.72%
P/EPS 8.68 10.47 9.23 5.74 4.82 4.45 7.05 14.83%
EY 11.53 9.56 10.84 17.41 20.76 22.47 14.19 -12.89%
DY 3.75 3.98 12.93 18.29 20.83 20.29 6.15 -28.02%
P/NAPS 2.67 1.73 1.65 1.12 1.01 0.96 0.94 100.18%

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