[EDGENTA] YoY Cumulative 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- -73.23%
YoY- 16.48%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 699,286 646,847 165,868 183,995 198,188 183,987 140,926 30.58%
PBT 53,306 47,632 22,450 29,736 25,636 23,873 14,067 24.84%
Tax -14,974 -14,053 -5,648 -8,156 -6,674 -4,725 -4,803 20.85%
NP 38,332 33,579 16,802 21,580 18,962 19,148 9,264 26.69%
-
NP to SH 37,174 29,154 11,533 16,487 14,154 14,394 7,266 31.25%
-
Tax Rate 28.09% 29.50% 25.16% 27.43% 26.03% 19.79% 34.14% -
Total Cost 660,954 613,268 149,066 162,415 179,226 164,839 131,662 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 3.09% 8.03% 2.18% 3.27% 3.07% 3.58% 2.22% -
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 85.97 178.27 45.73 50.67 54.61 50.75 38.79 14.17%
EPS 4.57 3.58 3.18 4.54 3.90 3.97 2.00 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 84.09 77.78 19.95 22.12 23.83 22.12 16.95 30.57%
EPS 4.47 3.51 1.39 1.98 1.70 1.73 0.87 31.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4476 0.4363 0.6367 0.607 0.5542 0.4839 0.3932 24.24%
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 3.84 1.62 3.41 3.24 3.88 4.69 1.93 12.14%
P/EPS 72.21 35.84 49.06 36.12 54.36 59.95 37.50 11.53%
EY 1.38 2.79 2.04 2.77 1.84 1.67 2.67 -10.41%
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 4.36 1.76 3.59 2.59 3.81 4.45 2.27 11.48%
P/EPS 82.06 38.96 51.57 28.85 53.33 56.93 44.00 10.94%
EY 1.22 2.57 1.94 3.47 1.88 1.76 2.27 -9.82%
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