[EDGENTA] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 3.96%
YoY- 62.76%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,515,129 2,000,904 3,075,563 3,141,726 1,811,078 860,382 865,877 19.43%
PBT 196,584 122,144 278,656 330,136 211,700 192,102 125,814 7.71%
Tax 238,563 -64,981 -87,930 -83,474 -59,569 -48,622 -49,981 -
NP 435,147 57,163 190,726 246,662 152,131 143,480 75,833 33.78%
-
NP to SH 420,455 86,845 174,501 210,406 129,271 103,548 63,922 36.86%
-
Tax Rate -121.35% 53.20% 31.56% 25.28% 28.14% 25.31% 39.73% -
Total Cost 2,079,982 1,943,741 2,884,837 2,895,064 1,658,947 716,902 790,044 17.49%
-
Net Worth 1,413,760 1,413,760 1,211,748 1,203,884 362,844 529,502 504,778 18.71%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 257,803 58,213 122,187 187,114 36,277 108,934 29,030 43.88%
Div Payout % 61.32% 67.03% 70.02% 88.93% 28.06% 105.20% 45.42% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,413,760 1,413,760 1,211,748 1,203,884 362,844 529,502 504,778 18.71%
NOSH 831,624 831,624 813,253 813,435 362,844 362,672 363,149 14.80%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 17.30% 2.86% 6.20% 7.85% 8.40% 16.68% 8.76% -
ROE 29.74% 6.14% 14.40% 17.48% 35.63% 19.56% 12.66% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 302.44 240.60 378.18 386.23 499.13 237.23 238.44 4.04%
EPS 50.56 10.44 21.46 25.87 35.63 28.55 17.60 19.21%
DPS 31.00 7.00 15.00 23.00 10.00 30.00 8.00 25.31%
NAPS 1.70 1.70 1.49 1.48 1.00 1.46 1.39 3.41%
Adjusted Per Share Value based on latest NOSH - 813,435
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 302.44 240.60 369.83 377.78 217.78 103.46 104.12 19.43%
EPS 50.56 10.44 20.98 25.30 15.54 12.45 7.69 36.85%
DPS 31.00 7.00 14.69 22.50 4.36 13.10 3.49 43.88%
NAPS 1.70 1.70 1.4571 1.4476 0.4363 0.6367 0.607 18.71%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.38 3.26 3.65 3.30 2.88 1.56 1.64 -
P/RPS 0.79 1.35 0.97 0.85 0.58 0.66 0.69 2.28%
P/EPS 4.71 31.22 17.01 12.76 8.08 5.46 9.32 -10.74%
EY 21.24 3.20 5.88 7.84 12.37 18.30 10.73 12.04%
DY 13.03 2.15 4.11 6.97 3.47 19.23 4.88 17.77%
P/NAPS 1.40 1.92 2.45 2.23 2.88 1.07 1.18 2.88%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 22/05/17 27/05/16 25/05/15 28/05/14 10/05/13 24/05/12 -
Price 2.02 3.03 3.82 3.75 3.13 1.64 1.31 -
P/RPS 0.67 1.26 1.01 0.97 0.63 0.69 0.55 3.34%
P/EPS 4.00 29.02 17.80 14.50 8.79 5.74 7.44 -9.82%
EY 25.03 3.45 5.62 6.90 11.38 17.41 13.44 10.91%
DY 15.35 2.31 3.93 6.13 3.19 18.29 6.11 16.58%
P/NAPS 1.19 1.78 2.56 2.53 3.13 1.12 0.94 4.00%

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
Post a Comment