[EDGENTA] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 66.97%
YoY- 11.93%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 2,437,977 2,348,900 2,293,243 2,201,360 2,112,392 2,022,261 2,040,581 12.63%
PBT 89,987 80,702 79,366 102,355 71,486 41,495 45,889 56.86%
Tax -40,413 -35,681 -35,601 -29,716 -26,971 -30,587 -30,955 19.51%
NP 49,574 45,021 43,765 72,639 44,515 10,908 14,934 123.01%
-
NP to SH 49,841 45,110 42,401 70,200 42,043 8,996 13,458 139.94%
-
Tax Rate 44.91% 44.21% 44.86% 29.03% 37.73% 73.71% 67.46% -
Total Cost 2,388,403 2,303,879 2,249,478 2,128,721 2,067,877 2,011,353 2,025,647 11.64%
-
Net Worth 1,546,820 1,521,872 1,530,188 1,513,555 1,521,872 1,513,555 1,496,923 2.21%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 24,948 24,948 24,948 - - - - -
Div Payout % 50.06% 55.31% 58.84% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,546,820 1,521,872 1,530,188 1,513,555 1,521,872 1,513,555 1,496,923 2.21%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 2.03% 1.92% 1.91% 3.30% 2.11% 0.54% 0.73% -
ROE 3.22% 2.96% 2.77% 4.64% 2.76% 0.59% 0.90% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 293.16 282.45 275.75 264.71 254.01 243.17 245.37 12.63%
EPS 5.99 5.42 5.10 8.44 5.06 1.08 1.62 139.68%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.83 1.84 1.82 1.83 1.82 1.80 2.21%
Adjusted Per Share Value based on latest NOSH - 831,624
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 293.01 282.31 275.62 264.58 253.88 243.05 245.25 12.63%
EPS 5.99 5.42 5.10 8.44 5.05 1.08 1.62 139.68%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.8591 1.8291 1.8391 1.8191 1.8291 1.8191 1.7991 2.21%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.31 1.63 1.62 1.75 1.69 1.77 1.91 -
P/RPS 0.45 0.58 0.59 0.66 0.67 0.73 0.78 -30.76%
P/EPS 21.86 30.05 31.77 20.73 33.43 163.63 118.03 -67.60%
EY 4.57 3.33 3.15 4.82 2.99 0.61 0.85 207.84%
DY 2.29 1.84 1.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.89 0.88 0.96 0.92 0.97 1.06 -24.22%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 -
Price 1.30 1.53 1.58 1.58 1.73 1.78 1.52 -
P/RPS 0.44 0.54 0.57 0.60 0.68 0.73 0.62 -20.48%
P/EPS 21.69 28.21 30.99 18.72 34.22 164.55 93.93 -62.46%
EY 4.61 3.55 3.23 5.34 2.92 0.61 1.06 167.15%
DY 2.31 1.96 1.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.84 0.86 0.87 0.95 0.98 0.84 -11.47%

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