[EDGENTA] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 15.22%
YoY- -5.54%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,182,605 2,120,766 1,579,093 3,123,033 3,089,287 2,699,652 856,796 16.85%
PBT 198,216 172,922 181,491 305,419 324,462 317,163 198,598 -0.03%
Tax -46,047 261,838 -134,919 -95,886 -82,553 -87,313 -51,130 -1.72%
NP 152,169 434,760 46,572 209,533 241,909 229,850 147,468 0.52%
-
NP to SH 148,238 418,187 80,056 191,181 202,386 190,430 108,502 5.33%
-
Tax Rate 23.23% -151.42% 74.34% 31.39% 25.44% 27.53% 25.75% -
Total Cost 2,030,436 1,686,006 1,532,521 2,913,500 2,847,378 2,469,802 709,328 19.14%
-
Net Worth 1,505,239 1,555,136 1,372,179 1,342,334 1,163,231 620,809 519,153 19.40%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 116,427 257,803 58,213 122,030 187,093 36,304 108,913 1.11%
Div Payout % 78.54% 61.65% 72.72% 63.83% 92.44% 19.06% 100.38% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,505,239 1,555,136 1,372,179 1,342,334 1,163,231 620,809 519,153 19.40%
NOSH 831,624 831,624 831,624 813,536 813,448 363,046 363,044 14.80%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.97% 20.50% 2.95% 6.71% 7.83% 8.51% 17.21% -
ROE 9.85% 26.89% 5.83% 14.24% 17.40% 30.67% 20.90% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 262.45 255.02 189.88 383.88 379.78 743.61 236.00 1.78%
EPS 17.83 50.28 9.68 23.50 24.88 23.41 29.89 -8.24%
DPS 14.00 31.00 7.00 15.00 23.00 10.00 30.00 -11.92%
NAPS 1.81 1.87 1.65 1.65 1.43 1.71 1.43 4.00%
Adjusted Per Share Value based on latest NOSH - 814,580
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 262.45 255.02 189.88 375.53 371.48 324.62 103.03 16.85%
EPS 17.83 50.29 9.68 22.99 24.34 22.90 13.05 5.33%
DPS 14.00 31.00 7.00 14.67 22.50 4.37 13.10 1.11%
NAPS 1.81 1.87 1.65 1.6141 1.3987 0.7465 0.6243 19.40%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.72 2.50 3.45 3.31 2.73 2.55 1.45 -
P/RPS 1.04 0.98 1.82 0.86 0.72 0.34 0.61 9.29%
P/EPS 15.26 4.97 35.84 14.09 10.97 4.86 4.85 21.04%
EY 6.55 20.11 2.79 7.10 9.11 20.57 20.61 -17.38%
DY 5.15 12.40 2.03 4.53 8.42 3.92 20.69 -20.67%
P/NAPS 1.50 1.34 2.09 2.01 1.91 1.49 1.01 6.81%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 20/02/18 24/02/17 29/02/16 27/02/15 28/02/14 25/02/13 -
Price 2.84 2.34 3.21 3.40 2.79 2.67 1.44 -
P/RPS 1.08 0.92 1.69 0.89 0.73 0.36 0.61 9.98%
P/EPS 15.93 4.65 33.35 14.47 11.21 5.09 4.82 22.03%
EY 6.28 21.49 3.00 6.91 8.92 19.65 20.75 -18.05%
DY 4.93 13.25 2.18 4.41 8.24 3.75 20.83 -21.34%
P/NAPS 1.57 1.25 1.95 2.06 1.95 1.56 1.01 7.62%

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