[EDGENTA] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -3.64%
YoY- 76.17%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 3,123,033 3,089,287 1,330,099 878,509 880,070 888,846 813,150 25.12%
PBT 305,419 324,462 186,518 199,388 121,714 129,160 140,412 13.82%
Tax -95,886 -82,553 -51,164 -51,130 -48,499 -25,828 -34,304 18.67%
NP 209,533 241,909 135,354 148,258 73,215 103,332 106,108 12.00%
-
NP to SH 191,181 202,386 111,650 108,502 61,589 78,780 82,681 14.98%
-
Tax Rate 31.39% 25.44% 27.43% 25.64% 39.85% 20.00% 24.43% -
Total Cost 2,913,500 2,847,378 1,194,745 730,251 806,855 785,514 707,042 26.60%
-
Net Worth 1,344,058 1,163,362 362,777 519,032 486,269 450,429 388,310 22.97%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 122,187 187,114 36,277 108,934 29,030 29,059 21,774 33.28%
Div Payout % 63.91% 92.45% 32.49% 100.40% 47.14% 36.89% 26.34% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,344,058 1,163,362 362,777 519,032 486,269 450,429 388,310 22.97%
NOSH 814,580 813,540 362,777 362,959 362,887 363,249 362,907 14.41%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.71% 7.83% 10.18% 16.88% 8.32% 11.63% 13.05% -
ROE 14.22% 17.40% 30.78% 20.90% 12.67% 17.49% 21.29% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 383.39 379.73 366.64 242.04 242.52 244.69 224.07 9.35%
EPS 23.47 24.88 30.78 29.89 16.97 21.69 22.78 0.49%
DPS 15.00 23.00 10.00 30.00 8.00 8.00 6.00 16.49%
NAPS 1.65 1.43 1.00 1.43 1.34 1.24 1.07 7.48%
Adjusted Per Share Value based on latest NOSH - 362,959
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 375.53 371.48 159.94 105.64 105.83 106.88 97.78 25.12%
EPS 22.99 24.34 13.43 13.05 7.41 9.47 9.94 14.99%
DPS 14.69 22.50 4.36 13.10 3.49 3.49 2.62 33.26%
NAPS 1.6162 1.3989 0.4362 0.6241 0.5847 0.5416 0.4669 22.98%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.31 2.73 2.55 1.45 1.79 2.54 1.61 -
P/RPS 0.86 0.72 0.70 0.60 0.74 1.04 0.72 3.00%
P/EPS 14.10 10.97 8.29 4.85 10.55 11.71 7.07 12.18%
EY 7.09 9.11 12.07 20.62 9.48 8.54 14.15 -10.87%
DY 4.53 8.42 3.92 20.69 4.47 3.15 3.73 3.29%
P/NAPS 2.01 1.91 2.55 1.01 1.34 2.05 1.50 4.99%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 25/02/13 29/02/12 25/02/11 25/02/10 -
Price 3.40 2.79 2.67 1.44 1.71 2.06 1.66 -
P/RPS 0.89 0.73 0.73 0.59 0.71 0.84 0.74 3.12%
P/EPS 14.49 11.22 8.68 4.82 10.08 9.50 7.29 12.12%
EY 6.90 8.92 11.53 20.76 9.93 10.53 13.72 -10.81%
DY 4.41 8.24 3.75 20.83 4.68 3.88 3.61 3.39%
P/NAPS 2.06 1.95 2.67 1.01 1.28 1.66 1.55 4.85%

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