[EDGENTA] QoQ TTM 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- 6.39%
YoY- 401.45%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,523,630 2,512,314 2,437,977 2,348,900 2,293,243 2,201,360 2,112,392 12.55%
PBT 93,772 89,391 89,987 80,702 79,366 102,355 71,486 19.77%
Tax -48,122 -44,118 -40,413 -35,681 -35,601 -29,716 -26,971 46.95%
NP 45,650 45,273 49,574 45,021 43,765 72,639 44,515 1.68%
-
NP to SH 45,878 45,286 49,841 45,110 42,401 70,200 42,043 5.97%
-
Tax Rate 51.32% 49.35% 44.91% 44.21% 44.86% 29.03% 37.73% -
Total Cost 2,477,980 2,467,041 2,388,403 2,303,879 2,249,478 2,128,721 2,067,877 12.78%
-
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 24,948 24,948 24,948 - - -
Div Payout % 72.51% 55.09% 50.06% 55.31% 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% 1.80% 2.03% 1.92% 1.91% 3.30% 2.11% -
ROE 2.90% 2.90% 3.22% 2.96% 2.77% 4.64% 2.76% -
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 303.46 302.10 293.16 282.45 275.75 264.71 254.01 12.55%
EPS 5.52 5.45 5.99 5.42 5.10 8.44 5.06 5.95%
DPS 4.00 3.00 3.00 3.00 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 303.31 301.95 293.01 282.31 275.62 264.58 253.88 12.55%
EPS 5.51 5.44 5.99 5.42 5.10 8.44 5.05 5.96%
DPS 4.00 3.00 3.00 3.00 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 0.38 0.45 0.58 0.59 0.66 0.67 -31.41%
P/EPS 20.66 21.12 21.86 30.05 31.77 20.73 33.43 -27.38%
EY 4.84 4.74 4.57 3.33 3.15 4.82 2.99 37.74%
DY 3.51 2.61 2.29 1.84 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 0.35 0.44 0.54 0.57 0.60 0.68 -40.68%
P/EPS 17.04 19.47 21.69 28.21 30.99 18.72 34.22 -37.09%
EY 5.87 5.14 4.61 3.55 3.23 5.34 2.92 59.08%
DY 4.26 2.83 2.31 1.96 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