[EDGENTA] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 48.51%
YoY- 76.17%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 3,123,033 3,089,287 2,699,652 856,796 880,070 888,846 805,282 25.33%
PBT 305,419 324,462 317,163 198,598 121,714 129,160 141,243 13.70%
Tax -95,886 -82,553 -87,313 -51,130 -48,499 -25,828 -35,135 18.20%
NP 209,533 241,909 229,850 147,468 73,215 103,332 106,108 12.00%
-
NP to SH 191,181 202,386 190,430 108,502 61,589 78,780 82,681 14.98%
-
Tax Rate 31.39% 25.44% 27.53% 25.75% 39.85% 20.00% 24.88% -
Total Cost 2,913,500 2,847,378 2,469,802 709,328 806,855 785,514 699,174 26.84%
-
Net Worth 1,342,334 1,163,231 620,809 519,153 486,373 450,171 388,361 22.95%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 122,030 187,093 36,304 108,913 29,037 29,043 21,777 33.25%
Div Payout % 63.83% 92.44% 19.06% 100.38% 47.15% 36.87% 26.34% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,342,334 1,163,231 620,809 519,153 486,373 450,171 388,361 22.95%
NOSH 813,536 813,448 363,046 363,044 362,965 363,041 362,954 14.39%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.71% 7.83% 8.51% 17.21% 8.32% 11.63% 13.18% -
ROE 14.24% 17.40% 30.67% 20.90% 12.66% 17.50% 21.29% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 383.88 379.78 743.61 236.00 242.47 244.83 221.87 9.56%
EPS 23.50 24.88 23.41 29.89 16.97 21.70 22.78 0.51%
DPS 15.00 23.00 10.00 30.00 8.00 8.00 6.00 16.49%
NAPS 1.65 1.43 1.71 1.43 1.34 1.24 1.07 7.48%
Adjusted Per Share Value based on latest NOSH - 362,959
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 375.53 371.48 324.62 103.03 105.83 106.88 96.83 25.33%
EPS 22.99 24.34 22.90 13.05 7.41 9.47 9.94 14.99%
DPS 14.67 22.50 4.37 13.10 3.49 3.49 2.62 33.23%
NAPS 1.6141 1.3987 0.7465 0.6243 0.5848 0.5413 0.467 22.94%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.31 2.73 2.55 1.45 1.79 2.54 1.61 -
P/RPS 0.86 0.72 0.34 0.61 0.74 1.04 0.73 2.76%
P/EPS 14.09 10.97 4.86 4.85 10.55 11.71 7.07 12.17%
EY 7.10 9.11 20.57 20.61 9.48 8.54 14.15 -10.85%
DY 4.53 8.42 3.92 20.69 4.47 3.15 3.73 3.29%
P/NAPS 2.01 1.91 1.49 1.01 1.34 2.05 1.50 4.99%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 25/02/13 29/02/12 25/02/11 25/02/10 -
Price 3.40 2.79 2.67 1.44 1.71 2.06 1.66 -
P/RPS 0.89 0.73 0.36 0.61 0.71 0.84 0.75 2.89%
P/EPS 14.47 11.21 5.09 4.82 10.08 9.49 7.29 12.09%
EY 6.91 8.92 19.65 20.75 9.92 10.53 13.72 -10.79%
DY 4.41 8.24 3.75 20.83 4.68 3.88 3.61 3.39%
P/NAPS 2.06 1.95 1.56 1.01 1.28 1.66 1.55 4.85%

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