[EDGENTA] YoY TTM 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- 68.18%
YoY- 1582.32%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 3,132,186 3,022,261 747,501 809,800 897,953 988,828 656,975 29.71%
PBT 388,968 317,673 154,912 209,291 43,215 175,772 103,431 24.69%
Tax -105,619 -76,699 -35,485 -61,464 -33,287 -28,345 -28,256 24.56%
NP 283,349 240,974 119,427 147,827 9,928 147,427 75,175 24.73%
-
NP to SH 239,229 207,387 87,055 112,598 6,693 118,443 57,975 26.63%
-
Tax Rate 27.15% 24.14% 22.91% 29.37% 77.03% 16.13% 27.32% -
Total Cost 2,848,837 2,781,287 628,074 661,973 888,025 841,401 581,800 30.29%
-
Net Worth 1,302,034 363,540 526,302 522,995 428,451 443,017 348,738 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 40,677 36,277 36,295 101,669 29,059 21,774 14,522 18.71%
Div Payout % 17.00% 17.49% 41.69% 90.29% 434.18% 18.38% 25.05% -
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 1,302,034 363,540 526,302 522,995 428,451 443,017 348,738 24.54%
NOSH 813,771 363,540 362,967 363,191 363,094 363,128 363,269 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 9.05% 7.97% 15.98% 18.25% 1.11% 14.91% 11.44% -
ROE 18.37% 57.05% 16.54% 21.53% 1.56% 26.74% 16.62% -
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 384.90 831.34 205.94 222.97 247.31 272.31 180.85 13.40%
EPS 29.40 57.05 23.98 31.00 1.84 32.62 15.96 10.71%
DPS 5.00 10.00 10.00 28.00 8.00 6.00 4.00 3.78%
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 376.45 363.24 89.84 97.33 107.92 118.84 78.96 29.71%
EPS 28.75 24.93 10.46 13.53 0.80 14.24 6.97 26.62%
DPS 4.89 4.36 4.36 12.22 3.49 2.62 1.75 18.67%
NAPS 1.5649 0.4369 0.6326 0.6286 0.5149 0.5325 0.4191 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 0.92 0.39 1.24 0.57 0.55 1.18 0.59 7.68%
P/EPS 12.08 5.71 10.63 4.13 73.24 9.87 6.64 10.48%
EY 8.28 17.50 9.41 24.22 1.37 10.13 15.06 -9.48%
DY 1.41 3.07 3.92 21.88 5.93 1.86 3.77 -15.11%
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 0.88 0.35 1.22 0.62 0.61 1.01 0.62 6.00%
P/EPS 11.53 5.15 10.47 4.45 81.37 8.43 7.08 8.46%
EY 8.67 19.40 9.56 22.47 1.23 11.86 14.12 -7.80%
DY 1.47 3.40 3.98 20.29 5.33 2.18 3.54 -13.61%
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