[EDGENTA] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 9.23%
YoY- 17.49%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 2,987,574 2,792,190 650,948 803,968 769,216 908,406 622,834 29.84%
PBT 309,316 236,792 72,888 136,500 108,836 136,624 80,894 25.03%
Tax -81,184 -59,110 -24,252 -37,696 -29,844 -19,366 -25,706 21.11%
NP 228,132 177,682 48,636 98,804 78,992 117,258 55,188 26.67%
-
NP to SH 192,052 153,350 37,588 72,038 61,312 93,720 42,226 28.70%
-
Tax Rate 26.25% 24.96% 33.27% 27.62% 27.42% 14.17% 31.78% -
Total Cost 2,759,442 2,614,508 602,312 705,164 690,224 791,148 567,646 30.13%
-
Net Worth 1,212,531 363,263 511,574 501,070 457,119 421,050 326,489 24.43%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,212,531 363,263 511,574 501,070 457,119 421,050 326,489 24.43%
NOSH 813,779 363,263 362,818 363,094 362,792 362,974 362,766 14.40%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 7.64% 6.36% 7.47% 12.29% 10.27% 12.91% 8.86% -
ROE 15.84% 42.21% 7.35% 14.38% 13.41% 22.26% 12.93% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 367.12 768.64 179.41 221.42 212.03 250.27 171.69 13.49%
EPS 23.60 18.86 10.36 19.84 16.90 25.82 11.64 12.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.00 1.41 1.38 1.26 1.16 0.90 8.76%
Adjusted Per Share Value based on latest NOSH - 363,048
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 359.07 335.59 78.24 96.63 92.45 109.18 74.86 29.84%
EPS 23.08 18.43 4.52 8.66 7.37 11.26 5.08 28.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4573 0.4366 0.6148 0.6022 0.5494 0.5061 0.3924 24.43%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.45 3.50 1.78 1.56 2.09 2.67 0.98 -
P/RPS 0.94 0.46 0.99 0.70 0.99 1.07 0.57 8.69%
P/EPS 14.62 8.29 17.18 7.86 12.37 10.34 8.42 9.62%
EY 6.84 12.06 5.82 12.72 8.09 9.67 11.88 -8.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 3.50 1.26 1.13 1.66 2.30 1.09 13.41%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 26/08/14 28/08/13 09/08/12 23/08/11 05/08/10 07/08/09 -
Price 3.13 3.52 2.32 1.30 1.79 2.79 1.07 -
P/RPS 0.85 0.46 1.29 0.59 0.84 1.11 0.62 5.39%
P/EPS 13.26 8.34 22.39 6.55 10.59 10.81 9.19 6.29%
EY 7.54 11.99 4.47 15.26 9.44 9.25 10.88 -5.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 3.52 1.65 0.94 1.42 2.41 1.19 9.92%

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