[EDGENTA] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 15.78%
YoY- 24.84%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 3,089,287 3,022,261 2,400,720 1,811,078 1,330,099 747,501 801,999 145.12%
PBT 324,462 317,673 268,470 211,700 186,518 154,912 167,582 55.15%
Tax -82,553 -76,699 -68,593 -59,569 -51,164 -35,485 -44,408 51.01%
NP 241,909 240,974 199,877 152,131 135,354 119,427 123,174 56.63%
-
NP to SH 202,386 207,387 169,531 129,271 111,650 87,055 91,277 69.79%
-
Tax Rate 25.44% 24.14% 25.55% 28.14% 27.43% 22.91% 26.50% -
Total Cost 2,847,378 2,781,287 2,200,843 1,658,947 1,194,745 628,074 678,825 159.41%
-
Net Worth 1,163,362 363,540 363,576 362,844 362,777 526,302 511,900 72.59%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 187,114 36,277 36,277 36,277 36,277 36,295 108,934 43.28%
Div Payout % 92.45% 17.49% 21.40% 28.06% 32.49% 41.69% 119.34% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,163,362 363,540 363,576 362,844 362,777 526,302 511,900 72.59%
NOSH 813,540 363,540 363,576 362,844 362,777 362,967 363,050 70.98%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.83% 7.97% 8.33% 8.40% 10.18% 15.98% 15.36% -
ROE 17.40% 57.05% 46.63% 35.63% 30.78% 16.54% 17.83% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 379.73 831.34 660.31 499.13 366.64 205.94 220.91 43.35%
EPS 24.88 57.05 46.63 35.63 30.78 23.98 25.14 -0.68%
DPS 23.00 10.00 10.00 10.00 10.00 10.00 30.00 -16.19%
NAPS 1.43 1.00 1.00 1.00 1.00 1.45 1.41 0.94%
Adjusted Per Share Value based on latest NOSH - 362,844
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 371.48 363.42 288.68 217.78 159.94 89.88 96.44 145.12%
EPS 24.34 24.94 20.39 15.54 13.43 10.47 10.98 69.76%
DPS 22.50 4.36 4.36 4.36 4.36 4.36 13.10 43.27%
NAPS 1.3989 0.4371 0.4372 0.4363 0.4362 0.6329 0.6155 72.60%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.73 3.26 3.50 2.88 2.55 2.55 1.78 -
P/RPS 0.72 0.39 0.53 0.58 0.70 1.24 0.81 -7.53%
P/EPS 10.97 5.71 7.51 8.08 8.29 10.63 7.08 33.79%
EY 9.11 17.50 13.32 12.37 12.07 9.41 14.12 -25.27%
DY 8.42 3.07 2.86 3.47 3.92 3.92 16.85 -36.94%
P/NAPS 1.91 3.26 3.50 2.88 2.55 1.76 1.26 31.85%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 20/11/14 26/08/14 28/05/14 28/02/14 25/11/13 28/08/13 -
Price 2.79 2.94 3.52 3.13 2.67 2.51 2.32 -
P/RPS 0.73 0.35 0.53 0.63 0.73 1.22 1.05 -21.46%
P/EPS 11.22 5.15 7.55 8.79 8.68 10.47 9.23 13.86%
EY 8.92 19.40 13.25 11.38 11.53 9.56 10.84 -12.15%
DY 8.24 3.40 2.84 3.19 3.75 3.98 12.93 -25.88%
P/NAPS 1.95 2.94 3.52 3.13 2.67 1.73 1.65 11.74%

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