[EDGENTA] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1.42%
YoY- 1346.95%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 2,970,382 2,913,184 656,968 831,645 925,338 913,196 678,958 27.87%
PBT 350,358 264,350 89,477 148,778 32,009 146,602 99,456 23.34%
Tax -91,933 -61,178 -27,132 -47,992 -30,705 -20,760 -28,705 21.39%
NP 258,425 203,172 62,345 100,786 1,304 125,842 70,750 24.08%
-
NP to SH 221,238 172,114 44,465 73,061 5,049 101,165 53,482 26.68%
-
Tax Rate 26.24% 23.14% 30.32% 32.26% 95.93% 14.16% 28.86% -
Total Cost 2,711,957 2,710,012 594,622 730,858 924,034 787,353 608,208 28.27%
-
Net Worth 1,301,403 362,891 526,181 522,557 429,678 442,900 348,484 24.54%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 96,769 - - - -
Div Payout % - - - 132.45% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,301,403 362,891 526,181 522,557 429,678 442,900 348,484 24.54%
NOSH 813,377 362,891 362,883 363,191 364,134 363,033 363,004 14.38%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 8.70% 6.97% 9.49% 12.12% 0.14% 13.78% 10.42% -
ROE 17.00% 47.43% 8.45% 13.98% 1.18% 22.84% 15.35% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 365.19 802.77 181.04 229.17 254.12 251.55 187.04 11.79%
EPS 27.20 21.16 12.25 20.13 1.39 27.87 14.73 10.75%
DPS 0.00 0.00 0.00 26.67 0.00 0.00 0.00 -
NAPS 1.60 1.00 1.45 1.44 1.18 1.22 0.96 8.88%
Adjusted Per Share Value based on latest NOSH - 363,191
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 357.18 350.30 79.00 100.00 111.27 109.81 81.64 27.87%
EPS 26.60 20.70 5.35 8.79 0.61 12.16 6.43 26.68%
DPS 0.00 0.00 0.00 11.64 0.00 0.00 0.00 -
NAPS 1.5649 0.4364 0.6327 0.6284 0.5167 0.5326 0.419 24.54%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.55 3.26 2.55 1.28 1.35 3.22 1.06 -
P/RPS 0.97 0.41 1.41 0.56 0.53 1.28 0.57 9.26%
P/EPS 13.05 6.87 20.81 6.36 97.36 11.56 7.19 10.44%
EY 7.66 14.55 4.81 15.73 1.03 8.65 13.90 -9.44%
DY 0.00 0.00 0.00 20.83 0.00 0.00 0.00 -
P/NAPS 2.22 3.26 1.76 0.89 1.14 2.64 1.10 12.40%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 20/11/14 25/11/13 19/11/12 30/11/11 16/11/10 04/11/09 -
Price 3.39 2.94 2.51 1.38 1.50 2.75 1.13 -
P/RPS 0.93 0.37 1.39 0.60 0.59 1.09 0.60 7.57%
P/EPS 12.46 6.20 20.48 6.85 108.17 9.87 7.67 8.41%
EY 8.02 16.13 4.88 14.59 0.92 10.13 13.04 -7.77%
DY 0.00 0.00 0.00 19.32 0.00 0.00 0.00 -
P/NAPS 2.12 2.94 1.73 0.96 1.27 2.25 1.18 10.25%

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