[EDGENTA] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -11.3%
YoY- 40.47%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,523,629 2,417,462 2,333,772 2,156,836 2,293,241 2,125,366 2,044,304 15.03%
PBT 93,773 73,766 80,406 69,000 79,364 60,397 59,164 35.82%
Tax -48,122 -40,936 -39,986 -31,536 -35,598 -29,578 -30,362 35.82%
NP 45,651 32,830 40,420 37,464 43,766 30,818 28,802 35.82%
-
NP to SH 45,879 33,142 40,534 37,612 42,403 29,296 25,654 47.17%
-
Tax Rate 51.32% 55.49% 49.73% 45.70% 44.85% 48.97% 51.32% -
Total Cost 2,477,978 2,384,632 2,293,352 2,119,372 2,249,475 2,094,548 2,015,502 14.72%
-
Net Worth 1,580,085 1,563,453 1,546,820 1,521,872 1,530,188 1,513,555 1,521,872 2.52%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 33,264 - - - 24,948 - - -
Div Payout % 72.51% - - - 58.84% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,580,085 1,563,453 1,546,820 1,521,872 1,530,188 1,513,555 1,521,872 2.52%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.81% 1.36% 1.73% 1.74% 1.91% 1.45% 1.41% -
ROE 2.90% 2.12% 2.62% 2.47% 2.77% 1.94% 1.69% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 303.46 290.69 280.63 259.35 275.75 255.57 245.82 15.03%
EPS 5.52 3.99 4.88 4.52 5.10 3.52 3.08 47.38%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.90 1.88 1.86 1.83 1.84 1.82 1.83 2.52%
Adjusted Per Share Value based on latest NOSH - 831,624
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 303.31 290.55 280.49 259.22 275.62 255.44 245.70 15.03%
EPS 5.51 3.98 4.87 4.52 5.10 3.52 3.08 47.21%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.8991 1.8791 1.8591 1.8291 1.8391 1.8191 1.8291 2.52%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.14 1.15 1.31 1.63 1.62 1.75 1.69 -
P/RPS 0.38 0.40 0.47 0.63 0.59 0.68 0.69 -32.73%
P/EPS 20.66 28.86 26.88 36.04 31.77 49.68 54.78 -47.70%
EY 4.84 3.47 3.72 2.77 3.15 2.01 1.83 90.90%
DY 3.51 0.00 0.00 0.00 1.85 0.00 0.00 -
P/NAPS 0.60 0.61 0.70 0.89 0.88 0.96 0.92 -24.73%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 -
Price 0.94 1.06 1.30 1.53 1.58 1.58 1.73 -
P/RPS 0.31 0.36 0.46 0.59 0.57 0.62 0.70 -41.81%
P/EPS 17.04 26.60 26.67 33.83 30.99 44.85 56.08 -54.70%
EY 5.87 3.76 3.75 2.96 3.23 2.23 1.78 121.07%
DY 4.26 0.00 0.00 0.00 1.90 0.00 0.00 -
P/NAPS 0.49 0.56 0.70 0.84 0.86 0.87 0.95 -35.60%

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