[EDGENTA] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 7.08%
YoY- 16.48%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 2,797,144 2,587,388 663,472 735,980 792,752 735,948 563,704 30.58%
PBT 213,224 190,528 89,800 118,944 102,544 95,492 56,268 24.84%
Tax -59,896 -56,212 -22,592 -32,624 -26,696 -18,900 -19,212 20.85%
NP 153,328 134,316 67,208 86,320 75,848 76,592 37,056 26.69%
-
NP to SH 148,696 116,616 46,132 65,948 56,616 57,576 29,064 31.25%
-
Tax Rate 28.09% 29.50% 25.16% 27.43% 26.03% 19.79% 34.14% -
Total Cost 2,643,816 2,453,072 596,264 649,660 716,904 659,356 526,648 30.83%
-
Net Worth 1,203,884 362,844 529,502 504,778 460,912 402,451 326,969 24.25%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,203,884 362,844 529,502 504,778 460,912 402,451 326,969 24.25%
NOSH 813,435 362,844 362,672 363,149 362,923 362,569 363,300 14.37%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.48% 5.19% 10.13% 11.73% 9.57% 10.41% 6.57% -
ROE 12.35% 32.14% 8.71% 13.06% 12.28% 14.31% 8.89% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 343.87 713.08 182.94 202.67 218.44 202.98 155.16 14.17%
EPS 18.28 14.32 12.72 18.16 15.60 15.88 8.00 14.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.00 1.46 1.39 1.27 1.11 0.90 8.63%
Adjusted Per Share Value based on latest NOSH - 363,149
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 336.18 310.97 79.74 88.46 95.28 88.45 67.75 30.58%
EPS 17.87 14.02 5.54 7.93 6.80 6.92 3.49 31.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4469 0.4361 0.6364 0.6067 0.554 0.4837 0.393 24.25%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.30 2.88 1.56 1.64 2.12 2.38 0.75 -
P/RPS 0.96 0.40 0.85 0.81 0.97 1.17 0.48 12.24%
P/EPS 18.05 8.96 12.26 9.03 13.59 14.99 9.38 11.52%
EY 5.54 11.16 8.15 11.07 7.36 6.67 10.67 -10.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.88 1.07 1.18 1.67 2.14 0.83 17.89%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 28/05/14 10/05/13 24/05/12 06/05/11 05/05/10 28/04/09 -
Price 3.75 3.13 1.64 1.31 2.08 2.26 0.88 -
P/RPS 1.09 0.44 0.90 0.65 0.95 1.11 0.57 11.40%
P/EPS 20.51 9.74 12.89 7.21 13.33 14.23 11.00 10.93%
EY 4.87 10.27 7.76 13.86 7.50 7.03 9.09 -9.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 3.13 1.12 0.94 1.64 2.04 0.98 17.11%

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