[EDGENTA] YoY TTM 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- 3.79%
YoY- -18.61%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 3,141,726 1,811,078 860,382 865,877 903,047 856,211 638,298 30.40%
PBT 330,136 211,700 192,102 125,814 130,923 150,218 97,817 22.46%
Tax -83,474 -59,569 -48,622 -49,981 -27,777 -34,226 -28,435 19.65%
NP 246,662 152,131 143,480 75,833 103,146 115,992 69,382 23.52%
-
NP to SH 210,406 129,271 103,548 63,922 78,540 89,809 54,217 25.34%
-
Tax Rate 25.28% 28.14% 25.31% 39.73% 21.22% 22.78% 29.07% -
Total Cost 2,895,064 1,658,947 716,902 790,044 799,901 740,219 568,916 31.13%
-
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 187,114 36,277 108,934 29,030 29,059 21,774 14,522 53.08%
Div Payout % 88.93% 28.06% 105.20% 45.42% 37.00% 24.25% 26.79% -
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 7.85% 8.40% 16.68% 8.76% 11.42% 13.55% 10.87% -
ROE 17.48% 35.63% 19.56% 12.66% 17.04% 22.32% 16.58% -
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 386.23 499.13 237.23 238.44 248.83 236.15 175.69 14.02%
EPS 25.87 35.63 28.55 17.60 21.64 24.77 14.92 9.60%
DPS 23.00 10.00 30.00 8.00 8.00 6.00 4.00 33.83%
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 377.78 217.78 103.46 104.12 108.59 102.96 76.75 30.40%
EPS 25.30 15.54 12.45 7.69 9.44 10.80 6.52 25.34%
DPS 22.50 4.36 13.10 3.49 3.49 2.62 1.75 53.02%
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 0.85 0.58 0.66 0.69 0.85 1.01 0.43 12.02%
P/EPS 12.76 8.08 5.46 9.32 9.80 9.61 5.03 16.77%
EY 7.84 12.37 18.30 10.73 10.21 10.41 19.90 -14.37%
DY 6.97 3.47 19.23 4.88 3.77 2.52 5.33 4.57%
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 0.97 0.63 0.69 0.55 0.84 0.96 0.50 11.67%
P/EPS 14.50 8.79 5.74 7.44 9.61 9.12 5.90 16.15%
EY 6.90 11.38 17.41 13.44 10.40 10.96 16.96 -13.91%
DY 6.13 3.19 18.29 6.11 3.85 2.65 4.55 5.09%
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