[EDGENTA] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 70.85%
YoY- 46.89%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,006,924 460,790 2,120,766 1,448,454 1,627,933 417,055 1,579,093 -25.97%
PBT 90,237 42,508 172,922 97,495 93,773 32,542 181,491 -37.31%
Tax -25,104 -12,005 261,838 12,432 -32,943 -2,426 -134,919 -67.50%
NP 65,133 30,503 434,760 109,927 60,830 30,116 46,572 25.13%
-
NP to SH 62,956 29,551 418,187 93,376 54,655 27,283 80,056 -14.83%
-
Tax Rate 27.82% 28.24% -151.42% -12.75% 35.13% 7.45% 74.34% -
Total Cost 941,791 430,287 1,686,006 1,338,527 1,567,103 386,939 1,532,521 -27.78%
-
Net Worth 1,447,025 1,413,760 1,555,136 1,347,230 1,380,495 1,413,760 1,372,179 3.61%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 49,897 - 257,803 66,529 66,529 - 58,213 -9.79%
Div Payout % 79.26% - 61.65% 71.25% 121.73% - 72.72% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,447,025 1,413,760 1,555,136 1,347,230 1,380,495 1,413,760 1,372,179 3.61%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.47% 6.62% 20.50% 7.59% 3.74% 7.22% 2.95% -
ROE 4.35% 2.09% 26.89% 6.93% 3.96% 1.93% 5.83% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 121.08 55.41 255.02 174.17 195.75 50.15 189.88 -25.97%
EPS 7.57 3.55 50.28 11.23 6.57 3.28 9.68 -15.15%
DPS 6.00 0.00 31.00 8.00 8.00 0.00 7.00 -9.79%
NAPS 1.74 1.70 1.87 1.62 1.66 1.70 1.65 3.61%
Adjusted Per Share Value based on latest NOSH - 831,624
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 121.02 55.38 254.89 174.09 195.66 50.12 189.79 -25.97%
EPS 7.57 3.55 50.26 11.22 6.57 3.28 9.62 -14.80%
DPS 6.00 0.00 30.98 8.00 8.00 0.00 7.00 -9.79%
NAPS 1.7391 1.6992 1.8691 1.6192 1.6592 1.6992 1.6492 3.61%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.90 2.38 2.50 2.67 2.64 3.26 3.45 -
P/RPS 1.57 4.30 0.98 1.53 1.35 6.50 1.82 -9.40%
P/EPS 25.10 66.98 4.97 23.78 40.17 99.37 35.84 -21.18%
EY 3.98 1.49 20.11 4.21 2.49 1.01 2.79 26.80%
DY 3.16 0.00 12.40 3.00 3.03 0.00 2.03 34.42%
P/NAPS 1.09 1.40 1.34 1.65 1.59 1.92 2.09 -35.28%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 23/05/18 20/02/18 28/11/17 22/08/17 22/05/17 24/02/17 -
Price 2.28 2.02 2.34 2.69 2.50 3.03 3.21 -
P/RPS 1.88 3.65 0.92 1.54 1.28 6.04 1.69 7.38%
P/EPS 30.12 56.85 4.65 23.96 38.04 92.36 33.35 -6.58%
EY 3.32 1.76 21.49 4.17 2.63 1.08 3.00 7.01%
DY 2.63 0.00 13.25 2.97 3.20 0.00 2.18 13.36%
P/NAPS 1.31 1.19 1.25 1.66 1.51 1.78 1.95 -23.35%

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