[EDGENTA] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -11.86%
YoY- 10.53%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,411,195 2,265,241 2,222,588 2,063,504 2,182,605 2,047,001 2,013,848 12.71%
PBT 244,951 158,258 185,584 184,144 198,216 153,772 180,474 22.51%
Tax -56,910 -44,389 -49,334 -50,244 -46,047 -42,998 -50,208 8.68%
NP 188,041 113,869 136,250 133,900 152,169 110,773 130,266 27.64%
-
NP to SH 181,783 112,393 134,040 130,656 148,238 107,348 125,912 27.65%
-
Tax Rate 23.23% 28.05% 26.58% 27.29% 23.23% 27.96% 27.82% -
Total Cost 2,223,154 2,151,372 2,086,338 1,929,604 2,030,436 1,936,228 1,883,582 11.65%
-
Net Worth 1,571,769 1,471,974 1,505,239 1,463,658 1,505,239 1,422,077 1,447,025 5.65%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 116,427 66,529 99,794 - 116,427 66,529 99,794 10.79%
Div Payout % 64.05% 59.19% 74.45% - 78.54% 61.98% 79.26% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,571,769 1,471,974 1,505,239 1,463,658 1,505,239 1,422,077 1,447,025 5.65%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.80% 5.03% 6.13% 6.49% 6.97% 5.41% 6.47% -
ROE 11.57% 7.64% 8.90% 8.93% 9.85% 7.55% 8.70% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 289.94 272.39 267.26 248.13 262.45 246.15 242.16 12.71%
EPS 21.86 13.52 16.12 15.72 17.83 12.91 15.14 27.66%
DPS 14.00 8.00 12.00 0.00 14.00 8.00 12.00 10.79%
NAPS 1.89 1.77 1.81 1.76 1.81 1.71 1.74 5.65%
Adjusted Per Share Value based on latest NOSH - 831,624
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 289.94 272.39 267.26 248.13 262.45 246.15 242.16 12.71%
EPS 21.86 13.52 16.12 15.72 17.83 12.91 15.14 27.66%
DPS 14.00 8.00 12.00 0.00 14.00 8.00 12.00 10.79%
NAPS 1.89 1.77 1.81 1.76 1.81 1.71 1.74 5.65%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.01 3.52 2.87 2.78 2.72 2.54 1.90 -
P/RPS 1.04 1.29 1.07 1.12 1.04 1.03 0.78 21.07%
P/EPS 13.77 26.05 17.81 17.69 15.26 19.68 12.55 6.36%
EY 7.26 3.84 5.62 5.65 6.55 5.08 7.97 -6.01%
DY 4.65 2.27 4.18 0.00 5.15 3.15 6.32 -18.45%
P/NAPS 1.59 1.99 1.59 1.58 1.50 1.49 1.09 28.53%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 22/11/19 27/08/19 29/05/19 25/02/19 29/11/18 29/08/18 -
Price 2.60 3.05 3.27 2.66 2.84 2.60 2.28 -
P/RPS 0.90 1.12 1.22 1.07 1.08 1.06 0.94 -2.84%
P/EPS 11.89 22.57 20.29 16.93 15.93 20.14 15.06 -14.54%
EY 8.41 4.43 4.93 5.91 6.28 4.96 6.64 17.01%
DY 5.38 2.62 3.67 0.00 4.93 3.08 5.26 1.51%
P/NAPS 1.38 1.72 1.81 1.51 1.57 1.52 1.31 3.52%

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