[EDGENTA] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 163.0%
YoY- 307.98%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,627,933 1,349,324 1,493,787 1,396,095 325,474 401,984 384,608 27.15%
PBT 93,773 10,253 154,658 118,396 36,444 68,250 54,418 9.48%
Tax -32,943 -23,526 -40,592 -29,555 -12,126 -18,848 -14,922 14.09%
NP 60,830 -13,273 114,066 88,841 24,318 49,402 39,496 7.45%
-
NP to SH 54,655 12,454 96,026 76,675 18,794 36,019 30,656 10.10%
-
Tax Rate 35.13% 229.45% 26.25% 24.96% 33.27% 27.62% 27.42% -
Total Cost 1,567,103 1,362,597 1,379,721 1,307,254 301,156 352,582 345,112 28.65%
-
Net Worth 1,380,495 1,289,017 1,212,531 363,263 511,574 501,070 457,119 20.20%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 66,529 - - - - - - -
Div Payout % 121.73% - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,380,495 1,289,017 1,212,531 363,263 511,574 501,070 457,119 20.20%
NOSH 831,624 831,624 813,779 363,263 362,818 363,094 362,792 14.81%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.74% -0.98% 7.64% 6.36% 7.47% 12.29% 10.27% -
ROE 3.96% 0.97% 7.92% 21.11% 3.67% 7.19% 6.71% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 195.75 162.25 183.56 384.32 89.71 110.71 106.01 10.75%
EPS 6.57 1.52 11.80 9.43 5.18 9.92 8.45 -4.10%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.55 1.49 1.00 1.41 1.38 1.26 4.69%
Adjusted Per Share Value based on latest NOSH - 363,576
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 195.75 162.25 179.62 167.88 39.14 48.34 46.25 27.15%
EPS 6.57 1.52 11.55 9.22 2.26 4.33 3.69 10.08%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.55 1.458 0.4368 0.6152 0.6025 0.5497 20.20%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.64 3.60 3.45 3.50 1.78 1.56 2.09 -
P/RPS 1.35 2.22 1.88 0.91 1.98 1.41 1.97 -6.09%
P/EPS 40.17 240.39 29.24 16.58 34.36 15.73 24.73 8.41%
EY 2.49 0.42 3.42 6.03 2.91 6.36 4.04 -7.74%
DY 3.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.32 2.32 3.50 1.26 1.13 1.66 -0.71%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 29/08/16 28/08/15 26/08/14 28/08/13 09/08/12 23/08/11 -
Price 2.50 3.50 3.13 3.52 2.32 1.30 1.79 -
P/RPS 1.28 2.16 1.71 0.92 2.59 1.17 1.69 -4.52%
P/EPS 38.04 233.71 26.53 16.68 44.79 13.10 21.18 10.24%
EY 2.63 0.43 3.77 6.00 2.23 7.63 4.72 -9.27%
DY 3.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 2.26 2.10 3.52 1.65 0.94 1.42 1.02%

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