[EDGENTA] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 8.48%
YoY- -50.23%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,823,359 3,008,013 3,209,583 2,000,904 2,235,665 2,618,011 2,978,570 -3.49%
PBT 201,313 146,220 197,317 122,144 116,145 101,980 161,014 16.00%
Tax 233,447 -38,943 -76,642 -64,981 -69,573 -37,044 -78,820 -
NP 434,760 107,277 120,675 57,163 46,572 64,936 82,194 202.66%
-
NP to SH 418,187 109,864 122,257 86,845 80,056 88,820 107,609 146.57%
-
Tax Rate -115.96% 26.63% 38.84% 53.20% 59.90% 36.32% 48.95% -
Total Cost 2,388,599 2,900,736 3,088,908 1,943,741 2,189,093 2,553,075 2,896,376 -12.02%
-
Net Worth 1,555,136 1,347,230 1,380,495 1,413,760 1,372,179 1,338,914 1,289,017 13.28%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 257,803 124,820 124,820 58,213 58,213 122,187 122,187 64.27%
Div Payout % 61.65% 113.61% 102.10% 67.03% 72.72% 137.57% 113.55% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,555,136 1,347,230 1,380,495 1,413,760 1,372,179 1,338,914 1,289,017 13.28%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 15.40% 3.57% 3.76% 2.86% 2.08% 2.48% 2.76% -
ROE 26.89% 8.15% 8.86% 6.14% 5.83% 6.63% 8.35% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 339.50 361.70 385.94 240.60 268.83 314.81 358.16 -3.49%
EPS 50.29 13.21 14.70 10.44 9.63 10.68 12.94 146.57%
DPS 31.00 15.00 15.00 7.00 7.00 14.69 14.69 64.29%
NAPS 1.87 1.62 1.66 1.70 1.65 1.61 1.55 13.28%
Adjusted Per Share Value based on latest NOSH - 831,624
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 339.50 361.70 385.94 240.60 268.83 314.81 358.16 -3.49%
EPS 50.29 13.21 14.70 10.44 9.63 10.68 12.94 146.57%
DPS 31.00 15.00 15.00 7.00 7.00 14.69 14.69 64.29%
NAPS 1.87 1.62 1.66 1.70 1.65 1.61 1.55 13.28%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.50 2.67 2.64 3.26 3.45 3.33 3.60 -
P/RPS 0.74 0.74 0.68 1.35 1.28 1.06 1.01 -18.68%
P/EPS 4.97 20.21 17.96 31.22 35.84 31.18 27.82 -68.18%
EY 20.11 4.95 5.57 3.20 2.79 3.21 3.59 214.42%
DY 12.40 5.62 5.68 2.15 2.03 4.41 4.08 109.39%
P/NAPS 1.34 1.65 1.59 1.92 2.09 2.07 2.32 -30.57%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 20/02/18 28/11/17 22/08/17 22/05/17 24/02/17 24/11/16 29/08/16 -
Price 2.34 2.69 2.50 3.03 3.21 3.30 3.50 -
P/RPS 0.69 0.74 0.65 1.26 1.19 1.05 0.98 -20.80%
P/EPS 4.65 20.36 17.01 29.02 33.35 30.90 27.05 -68.98%
EY 21.49 4.91 5.88 3.45 3.00 3.24 3.70 222.08%
DY 13.25 5.58 6.00 2.31 2.18 4.45 4.20 114.65%
P/NAPS 1.25 1.66 1.51 1.78 1.95 2.05 2.26 -32.54%

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