[EDGENTA] YoY Cumulative 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- 118.47%
YoY- 17.49%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,493,787 1,396,095 325,474 401,984 384,608 454,203 311,417 29.84%
PBT 154,658 118,396 36,444 68,250 54,418 68,312 40,447 25.03%
Tax -40,592 -29,555 -12,126 -18,848 -14,922 -9,683 -12,853 21.11%
NP 114,066 88,841 24,318 49,402 39,496 58,629 27,594 26.67%
-
NP to SH 96,026 76,675 18,794 36,019 30,656 46,860 21,113 28.70%
-
Tax Rate 26.25% 24.96% 33.27% 27.62% 27.42% 14.17% 31.78% -
Total Cost 1,379,721 1,307,254 301,156 352,582 345,112 395,574 283,823 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 7.92% 21.11% 3.67% 7.19% 6.71% 11.13% 6.47% -
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 183.56 384.32 89.71 110.71 106.01 125.13 85.85 13.49%
EPS 11.80 9.43 5.18 9.92 8.45 12.91 5.82 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 179.53 167.79 39.12 48.31 46.23 54.59 37.43 29.84%
EPS 11.54 9.22 2.26 4.33 3.68 5.63 2.54 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 1.88 0.91 1.98 1.41 1.97 2.13 1.14 8.69%
P/EPS 29.24 16.58 34.36 15.73 24.73 20.68 16.84 9.62%
EY 3.42 6.03 2.91 6.36 4.04 4.84 5.94 -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 1.71 0.92 2.59 1.17 1.69 2.23 1.25 5.35%
P/EPS 26.53 16.68 44.79 13.10 21.18 21.61 18.38 6.30%
EY 3.77 6.00 2.23 7.63 4.72 4.63 5.44 -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