[EDGENTA] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -0.18%
YoY- -62.49%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 2,250,242 2,397,191 2,411,195 2,346,285 2,286,975 2,237,691 2,182,605 2.05%
PBT 156,144 219,223 244,951 201,581 200,771 201,744 198,216 -14.71%
Tax -51,408 -52,521 -56,910 -47,090 -45,610 -46,603 -46,047 7.62%
NP 104,736 166,702 188,041 154,491 155,161 155,141 152,169 -22.06%
-
NP to SH 99,005 160,275 181,783 152,022 152,302 151,351 148,238 -23.61%
-
Tax Rate 32.92% 23.96% 23.23% 23.36% 22.72% 23.10% 23.23% -
Total Cost 2,145,506 2,230,489 2,223,154 2,191,794 2,131,814 2,082,550 2,030,436 3.74%
-
Net Worth 1,480,290 1,521,872 1,571,769 1,471,974 1,505,239 1,463,658 1,505,239 -1.10%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 66,529 116,427 116,427 116,427 116,427 116,427 116,427 -31.16%
Div Payout % 67.20% 72.64% 64.05% 76.59% 76.45% 76.93% 78.54% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,480,290 1,521,872 1,571,769 1,471,974 1,505,239 1,463,658 1,505,239 -1.10%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 4.65% 6.95% 7.80% 6.58% 6.78% 6.93% 6.97% -
ROE 6.69% 10.53% 11.57% 10.33% 10.12% 10.34% 9.85% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 270.58 288.25 289.94 282.13 275.00 269.07 262.45 2.05%
EPS 11.91 19.27 21.86 18.28 18.31 18.20 17.83 -23.60%
DPS 8.00 14.00 14.00 14.00 14.00 14.00 14.00 -31.16%
NAPS 1.78 1.83 1.89 1.77 1.81 1.76 1.81 -1.10%
Adjusted Per Share Value based on latest NOSH - 831,624
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 270.58 288.25 289.94 282.13 275.00 269.07 262.45 2.05%
EPS 11.91 19.27 21.86 18.28 18.31 18.20 17.83 -23.60%
DPS 8.00 14.00 14.00 14.00 14.00 14.00 14.00 -31.16%
NAPS 1.78 1.83 1.89 1.77 1.81 1.76 1.81 -1.10%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.94 2.27 3.01 3.52 2.87 2.78 2.72 -
P/RPS 0.72 0.79 1.04 1.25 1.04 1.03 1.04 -21.75%
P/EPS 16.30 11.78 13.77 19.26 15.67 15.28 15.26 4.49%
EY 6.14 8.49 7.26 5.19 6.38 6.55 6.55 -4.22%
DY 4.12 6.17 4.65 3.98 4.88 5.04 5.15 -13.83%
P/NAPS 1.09 1.24 1.59 1.99 1.59 1.58 1.50 -19.18%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 21/05/20 26/02/20 22/11/19 27/08/19 29/05/19 25/02/19 -
Price 2.23 2.57 2.60 3.05 3.27 2.66 2.84 -
P/RPS 0.82 0.89 0.90 1.08 1.19 0.99 1.08 -16.78%
P/EPS 18.73 13.34 11.89 16.68 17.86 14.62 15.93 11.41%
EY 5.34 7.50 8.41 5.99 5.60 6.84 6.28 -10.25%
DY 3.59 5.45 5.38 4.59 4.28 5.26 4.93 -19.07%
P/NAPS 1.25 1.40 1.38 1.72 1.81 1.51 1.57 -14.10%

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