[EDGENTA] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 14.2%
YoY- 163.19%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 2,333,772 2,156,836 2,293,241 2,125,366 2,044,304 1,934,208 2,040,581 9.38%
PBT 80,406 69,000 79,364 60,397 59,164 63,656 45,889 45.48%
Tax -39,986 -31,536 -35,598 -29,578 -30,362 -31,216 -30,955 18.66%
NP 40,420 37,464 43,766 30,818 28,802 32,440 14,934 94.56%
-
NP to SH 40,534 37,612 42,403 29,296 25,654 26,776 13,458 108.97%
-
Tax Rate 49.73% 45.70% 44.85% 48.97% 51.32% 49.04% 67.46% -
Total Cost 2,293,352 2,119,372 2,249,475 2,094,548 2,015,502 1,901,768 2,025,647 8.65%
-
Net Worth 1,546,820 1,521,872 1,530,188 1,513,555 1,521,872 1,513,555 1,496,923 2.21%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 24,948 - - - - -
Div Payout % - - 58.84% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,546,820 1,521,872 1,530,188 1,513,555 1,521,872 1,513,555 1,496,923 2.21%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.73% 1.74% 1.91% 1.45% 1.41% 1.68% 0.73% -
ROE 2.62% 2.47% 2.77% 1.94% 1.69% 1.77% 0.90% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 280.63 259.35 275.75 255.57 245.82 232.58 245.37 9.39%
EPS 4.88 4.52 5.10 3.52 3.08 3.20 1.62 109.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.83 1.84 1.82 1.83 1.82 1.80 2.21%
Adjusted Per Share Value based on latest NOSH - 831,624
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 280.49 259.22 275.62 255.44 245.70 232.47 245.25 9.39%
EPS 4.87 4.52 5.10 3.52 3.08 3.22 1.62 108.71%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.8591 1.8291 1.8391 1.8191 1.8291 1.8191 1.7991 2.21%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.31 1.63 1.62 1.75 1.69 1.77 1.91 -
P/RPS 0.47 0.63 0.59 0.68 0.69 0.76 0.78 -28.72%
P/EPS 26.88 36.04 31.77 49.68 54.78 54.97 118.03 -62.80%
EY 3.72 2.77 3.15 2.01 1.83 1.82 0.85 168.28%
DY 0.00 0.00 1.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.89 0.88 0.96 0.92 0.97 1.06 -24.22%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 -
Price 1.30 1.53 1.58 1.58 1.73 1.78 1.52 -
P/RPS 0.46 0.59 0.57 0.62 0.70 0.77 0.62 -18.08%
P/EPS 26.67 33.83 30.99 44.85 56.08 55.28 93.93 -56.89%
EY 3.75 2.96 3.23 2.23 1.78 1.81 1.06 132.71%
DY 0.00 0.00 1.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.84 0.86 0.87 0.95 0.98 0.84 -11.47%

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