[EDGENTA] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 38.09%
YoY- -64.55%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,265,241 2,222,588 2,063,504 2,182,605 2,047,001 2,013,848 1,843,160 14.72%
PBT 158,258 185,584 184,144 198,216 153,772 180,474 170,032 -4.66%
Tax -44,389 -49,334 -50,244 -46,047 -42,998 -50,208 -48,020 -5.10%
NP 113,869 136,250 133,900 152,169 110,773 130,266 122,012 -4.49%
-
NP to SH 112,393 134,040 130,656 148,238 107,348 125,912 118,204 -3.30%
-
Tax Rate 28.05% 26.58% 27.29% 23.23% 27.96% 27.82% 28.24% -
Total Cost 2,151,372 2,086,338 1,929,604 2,030,436 1,936,228 1,883,582 1,721,148 16.02%
-
Net Worth 1,471,974 1,505,239 1,463,658 1,505,239 1,422,077 1,447,025 1,413,760 2.72%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 66,529 99,794 - 116,427 66,529 99,794 - -
Div Payout % 59.19% 74.45% - 78.54% 61.98% 79.26% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,471,974 1,505,239 1,463,658 1,505,239 1,422,077 1,447,025 1,413,760 2.72%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.03% 6.13% 6.49% 6.97% 5.41% 6.47% 6.62% -
ROE 7.64% 8.90% 8.93% 9.85% 7.55% 8.70% 8.36% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 272.39 267.26 248.13 262.45 246.15 242.16 221.63 14.72%
EPS 13.52 16.12 15.72 17.83 12.91 15.14 14.20 -3.21%
DPS 8.00 12.00 0.00 14.00 8.00 12.00 0.00 -
NAPS 1.77 1.81 1.76 1.81 1.71 1.74 1.70 2.72%
Adjusted Per Share Value based on latest NOSH - 831,624
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 272.39 267.26 248.13 262.45 246.15 242.16 221.63 14.72%
EPS 13.52 16.12 15.72 17.83 12.91 15.14 14.20 -3.21%
DPS 8.00 12.00 0.00 14.00 8.00 12.00 0.00 -
NAPS 1.77 1.81 1.76 1.81 1.71 1.74 1.70 2.72%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.52 2.87 2.78 2.72 2.54 1.90 2.38 -
P/RPS 1.29 1.07 1.12 1.04 1.03 0.78 1.07 13.26%
P/EPS 26.05 17.81 17.69 15.26 19.68 12.55 16.74 34.25%
EY 3.84 5.62 5.65 6.55 5.08 7.97 5.97 -25.46%
DY 2.27 4.18 0.00 5.15 3.15 6.32 0.00 -
P/NAPS 1.99 1.59 1.58 1.50 1.49 1.09 1.40 26.39%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 27/08/19 29/05/19 25/02/19 29/11/18 29/08/18 23/05/18 -
Price 3.05 3.27 2.66 2.84 2.60 2.28 2.02 -
P/RPS 1.12 1.22 1.07 1.08 1.06 0.94 0.91 14.83%
P/EPS 22.57 20.29 16.93 15.93 20.14 15.06 14.21 36.09%
EY 4.43 4.93 5.91 6.28 4.96 6.64 7.04 -26.54%
DY 2.62 3.67 0.00 4.93 3.08 5.26 0.00 -
P/NAPS 1.72 1.81 1.51 1.57 1.52 1.31 1.19 27.80%

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