[EDGENTA] YoY Cumulative 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- 52.13%
YoY- 1346.95%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 2,227,787 2,184,888 492,726 623,734 694,004 684,897 509,219 27.87%
PBT 262,769 198,263 67,108 111,584 24,007 109,952 74,592 23.34%
Tax -68,950 -45,884 -20,349 -35,994 -23,029 -15,570 -21,529 21.39%
NP 193,819 152,379 46,759 75,590 978 94,382 53,063 24.08%
-
NP to SH 165,929 129,086 33,349 54,796 3,787 75,874 40,112 26.68%
-
Tax Rate 26.24% 23.14% 30.32% 32.26% 95.93% 14.16% 28.86% -
Total Cost 2,033,968 2,032,509 445,967 548,144 693,026 590,515 456,156 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 - - - 72,577 - - - -
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 12.75% 35.57% 6.34% 10.49% 0.88% 17.13% 11.51% -
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 273.89 602.08 135.78 171.88 190.59 188.66 140.28 11.79%
EPS 20.40 15.87 9.19 15.10 1.04 20.90 11.05 10.75%
DPS 0.00 0.00 0.00 20.00 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 267.75 262.60 59.22 74.97 83.41 82.32 61.20 27.87%
EPS 19.94 15.51 4.01 6.59 0.46 9.12 4.82 26.68%
DPS 0.00 0.00 0.00 8.72 0.00 0.00 0.00 -
NAPS 1.5641 0.4362 0.6324 0.628 0.5164 0.5323 0.4188 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 1.30 0.54 1.88 0.74 0.71 1.71 0.76 9.35%
P/EPS 17.40 9.16 27.75 8.48 129.81 15.41 9.59 10.43%
EY 5.75 10.91 3.60 11.80 0.77 6.49 10.42 -9.42%
DY 0.00 0.00 0.00 15.63 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 1.24 0.49 1.85 0.80 0.79 1.46 0.81 7.35%
P/EPS 16.62 8.27 27.31 9.14 144.23 13.16 10.23 8.42%
EY 6.02 12.10 3.66 10.94 0.69 7.60 9.78 -7.76%
DY 0.00 0.00 0.00 14.49 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