[EDGENTA] YoY TTM Result on 31-Mar-2014 [#1]

Stock

[EDGENTA] UEM EDGENTA BERHAD

Announcement Date

28-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- 15.78%

YoY- 24.84%

Quarter Report

FGB - 1st QFR 2014.pdf

Latest QR

Upcoming QR

EDGENTA's Result

EDGENTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	2,000,904	3,075,563	3,141,726	1,811,078	860,382	865,877	903,047	14.16%
YoY %	-34.94%	-2.11%	73.47%	110.50%	-0.63%	-4.12%	-	-
Horiz. %	221.57%	340.58%	347.90%	200.55%	95.28%	95.88%	100.00%	-
PBT	122,144	278,656	330,136	211,700	192,102	125,814	130,923	-1.14%
YoY %	-56.17%	-15.59%	55.95%	10.20%	52.69%	-3.90%	-	-
Horiz. %	93.29%	212.84%	252.16%	161.70%	146.73%	96.10%	100.00%	-
Tax	-64,981	-87,930	-83,474	-59,569	-48,622	-49,981	-27,777	15.20%
YoY %	26.10%	-5.34%	-40.13%	-22.51%	2.72%	-79.94%	-	-
Horiz. %	233.94%	316.56%	300.51%	214.45%	175.04%	179.94%	100.00%	-
NP	57,163	190,726	246,662	152,131	143,480	75,833	103,146	-9.36%
YoY %	-70.03%	-22.68%	62.14%	6.03%	89.21%	-26.48%	-	-
Horiz. %	55.42%	184.91%	239.14%	147.49%	139.10%	73.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	86,845	174,501	210,406	129,271	103,548	63,922	78,540	1.68%
YoY %	-50.23%	-17.06%	62.76%	24.84%	61.99%	-18.61%	-	-
Horiz. %	110.57%	222.18%	267.90%	164.59%	131.84%	81.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	53.20%	31.56%	25.28%	28.14%	25.31%	39.73%	21.22%	-
YoY %	68.57%	24.84%	-10.16%	11.18%	-36.29%	87.23%	-	-
Horiz. %	250.71%	148.73%	119.13%	132.61%	119.27%	187.23%	100.00%	-
Total Cost	1,943,741	2,884,837	2,895,064	1,658,947	716,902	790,044	799,901	15.93%
YoY %	-32.62%	-0.35%	74.51%	131.40%	-9.26%	-1.23%	-	-
Horiz. %	243.00%	360.65%	361.93%	207.39%	89.62%	98.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,413,760	1,211,748	1,203,884	362,844	529,502	504,778	460,912	20.51%
YoY %	16.67%	0.65%	231.79%	-31.47%	4.90%	9.52%	-	-
Horiz. %	306.73%	262.90%	261.20%	78.72%	114.88%	109.52%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	58,213	122,187	187,114	36,277	108,934	29,030	29,059	12.26%
YoY %	-52.36%	-34.70%	415.79%	-66.70%	275.25%	-0.10%	-	-
Horiz. %	200.33%	420.48%	643.91%	124.84%	374.87%	99.90%	100.00%	-
Div Payout %	67.03%	70.02%	88.93%	28.06%	105.20%	45.42%	37.00%	-
YoY %	-4.27%	-21.26%	216.93%	-73.33%	131.62%	22.76%	-	-
Horiz. %	181.16%	189.24%	240.35%	75.84%	284.32%	122.76%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	1,413,760	1,211,748	1,203,884	362,844	529,502	504,778	460,912	20.51%
YoY %	16.67%	0.65%	231.79%	-31.47%	4.90%	9.52%	-	-
Horiz. %	306.73%	262.90%	261.20%	78.72%	114.88%	109.52%	100.00%	-
NOSH	831,624	813,253	813,435	362,844	362,672	363,149	362,923	14.80%
YoY %	2.26%	-0.02%	124.18%	0.05%	-0.13%	0.06%	-	-
Horiz. %	229.15%	224.08%	224.13%	99.98%	99.93%	100.06%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	2.86%	6.20%	7.85%	8.40%	16.68%	8.76%	11.42%	-
YoY %	-53.87%	-21.02%	-6.55%	-49.64%	90.41%	-23.29%	-	-
Horiz. %	25.04%	54.29%	68.74%	73.56%	146.06%	76.71%	100.00%	-
ROE	6.14%	14.40%	17.48%	35.63%	19.56%	12.66%	17.04%	-
YoY %	-57.36%	-17.62%	-50.94%	82.16%	54.50%	-25.70%	-	-
Horiz. %	36.03%	84.51%	102.58%	209.10%	114.79%	74.30%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	240.60	378.18	386.23	499.13	237.23	238.44	248.83	-0.55%
YoY %	-36.38%	-2.08%	-22.62%	110.40%	-0.51%	-4.18%	-	-
Horiz. %	96.69%	151.98%	155.22%	200.59%	95.34%	95.82%	100.00%	-
EPS	10.44	21.46	25.87	35.63	28.55	17.60	21.64	-11.42%
YoY %	-51.35%	-17.05%	-27.39%	24.80%	62.22%	-18.67%	-	-
Horiz. %	48.24%	99.17%	119.55%	164.65%	131.93%	81.33%	100.00%	-
DPS	7.00	15.00	23.00	10.00	30.00	8.00	8.00	-2.19%
YoY %	-53.33%	-34.78%	130.00%	-66.67%	275.00%	0.00%	-	-
Horiz. %	87.50%	187.50%	287.50%	125.00%	375.00%	100.00%	100.00%	-
NAPS	1.70	1.49	1.48	1.00	1.46	1.39	1.27	4.97%
YoY %	14.09%	0.68%	48.00%	-31.51%	5.04%	9.45%	-	-
Horiz. %	133.86%	117.32%	116.54%	78.74%	114.96%	109.45%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 362,844
RPS	240.48	369.64	377.60	217.67	103.41	104.07	108.54	14.16%
YoY %	-34.94%	-2.11%	73.47%	110.49%	-0.63%	-4.12%	-	-
Horiz. %	221.56%	340.56%	347.89%	200.54%	95.27%	95.88%	100.00%	-
EPS	10.44	20.97	25.29	15.54	12.45	7.68	9.44	1.69%
YoY %	-50.21%	-17.08%	62.74%	24.82%	62.11%	-18.64%	-	-
Horiz. %	110.59%	222.14%	267.90%	164.62%	131.89%	81.36%	100.00%	-
DPS	7.00	14.69	22.49	4.36	13.09	3.49	3.49	12.28%
YoY %	-52.35%	-34.68%	415.83%	-66.69%	275.07%	0.00%	-	-
Horiz. %	200.57%	420.92%	644.41%	124.93%	375.07%	100.00%	100.00%	-
NAPS	1.6992	1.4564	1.4469	0.4361	0.6364	0.6067	0.554	20.51%
YoY %	16.67%	0.66%	231.78%	-31.47%	4.90%	9.51%	-	-
Horiz. %	306.71%	262.89%	261.17%	78.72%	114.87%	109.51%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	3.26	3.65	3.30	2.88	1.56	1.64	2.12	-
P/RPS	1.35	0.97	0.85	0.58	0.66	0.69	0.85	8.00%
YoY %	39.18%	14.12%	46.55%	-12.12%	-4.35%	-18.82%	-	-
Horiz. %	158.82%	114.12%	100.00%	68.24%	77.65%	81.18%	100.00%	-
P/EPS	31.22	17.01	12.76	8.08	5.46	9.32	9.80	21.28%
YoY %	83.54%	33.31%	57.92%	47.99%	-41.42%	-4.90%	-	-
Horiz. %	318.57%	173.57%	130.20%	82.45%	55.71%	95.10%	100.00%	-
EY	3.20	5.88	7.84	12.37	18.30	10.73	10.21	-17.56%
YoY %	-45.58%	-25.00%	-36.62%	-32.40%	70.55%	5.09%	-	-
Horiz. %	31.34%	57.59%	76.79%	121.16%	179.24%	105.09%	100.00%	-
DY	2.15	4.11	6.97	3.47	19.23	4.88	3.77	-8.92%
YoY %	-47.69%	-41.03%	100.86%	-81.96%	294.06%	29.44%	-	-
Horiz. %	57.03%	109.02%	184.88%	92.04%	510.08%	129.44%	100.00%	-
P/NAPS	1.92	2.45	2.23	2.88	1.07	1.18	1.67	2.35%
YoY %	-21.63%	9.87%	-22.57%	169.16%	-9.32%	-29.34%	-	-
Horiz. %	114.97%	146.71%	133.53%	172.46%	64.07%	70.66%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	22/05/17	27/05/16	25/05/15	28/05/14	10/05/13	24/05/12	06/05/11	-
Price	3.03	3.82	3.75	3.13	1.64	1.31	2.08	-
P/RPS	1.26	1.01	0.97	0.63	0.69	0.55	0.84	6.98%
YoY %	24.75%	4.12%	53.97%	-8.70%	25.45%	-34.52%	-	-
Horiz. %	150.00%	120.24%	115.48%	75.00%	82.14%	65.48%	100.00%	-
P/EPS	29.02	17.80	14.50	8.79	5.74	7.44	9.61	20.20%
YoY %	63.03%	22.76%	64.96%	53.14%	-22.85%	-22.58%	-	-
Horiz. %	301.98%	185.22%	150.88%	91.47%	59.73%	77.42%	100.00%	-
EY	3.45	5.62	6.90	11.38	17.41	13.44	10.40	-16.78%
YoY %	-38.61%	-18.55%	-39.37%	-34.64%	29.54%	29.23%	-	-
Horiz. %	33.17%	54.04%	66.35%	109.42%	167.40%	129.23%	100.00%	-
DY	2.31	3.93	6.13	3.19	18.29	6.11	3.85	-8.15%
YoY %	-41.22%	-35.89%	92.16%	-82.56%	199.35%	58.70%	-	-
Horiz. %	60.00%	102.08%	159.22%	82.86%	475.06%	158.70%	100.00%	-
P/NAPS	1.78	2.56	2.53	3.13	1.12	0.94	1.64	1.37%
YoY %	-30.47%	1.19%	-19.17%	179.46%	19.15%	-42.68%	-	-
Horiz. %	108.54%	156.10%	154.27%	190.85%	68.29%	57.32%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos