[EDGENTA] YoY Annualized Quarter 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- -16.15%
YoY- 4.7%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 2,417,462 2,125,366 1,910,997 2,265,241 2,047,001 1,931,272 1,421,590 9.24%
PBT 73,766 60,397 -14,888 158,258 153,772 129,993 166,234 -12.65%
Tax -40,936 -29,578 -31,232 -44,389 -42,998 16,576 -100,605 -13.91%
NP 32,830 30,818 -46,120 113,869 110,773 146,569 65,629 -10.89%
-
NP to SH 33,142 29,296 -46,360 112,393 107,348 124,501 84,757 -14.48%
-
Tax Rate 55.49% 48.97% - 28.05% 27.96% -12.75% 60.52% -
Total Cost 2,384,632 2,094,548 1,957,117 2,151,372 1,936,228 1,784,702 1,355,961 9.86%
-
Net Worth 1,563,453 1,513,555 1,455,342 1,471,974 1,422,077 1,347,230 1,338,914 2.61%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - 66,529 66,529 88,706 - -
Div Payout % - - - 59.19% 61.98% 71.25% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 1,563,453 1,513,555 1,455,342 1,471,974 1,422,077 1,347,230 1,338,914 2.61%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 1.36% 1.45% -2.41% 5.03% 5.41% 7.59% 4.62% -
ROE 2.12% 1.94% -3.19% 7.64% 7.55% 9.24% 6.33% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 290.69 255.57 229.79 272.39 246.15 232.23 170.94 9.24%
EPS 3.99 3.52 -5.57 13.52 12.91 14.97 10.27 -14.57%
DPS 0.00 0.00 0.00 8.00 8.00 10.67 0.00 -
NAPS 1.88 1.82 1.75 1.77 1.71 1.62 1.61 2.61%
Adjusted Per Share Value based on latest NOSH - 831,624
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 290.55 255.44 229.68 272.25 246.02 232.11 170.86 9.24%
EPS 3.98 3.52 -5.57 13.51 12.90 14.96 10.19 -14.49%
DPS 0.00 0.00 0.00 8.00 8.00 10.66 0.00 -
NAPS 1.8791 1.8191 1.7491 1.7691 1.7092 1.6192 1.6092 2.61%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.15 1.75 2.03 3.52 2.54 2.67 3.33 -
P/RPS 0.40 0.68 0.88 1.29 1.03 1.15 1.95 -23.19%
P/EPS 28.86 49.68 -36.41 26.05 19.68 17.83 32.67 -2.04%
EY 3.47 2.01 -2.75 3.84 5.08 5.61 3.06 2.11%
DY 0.00 0.00 0.00 2.27 3.15 4.00 0.00 -
P/NAPS 0.61 0.96 1.16 1.99 1.49 1.65 2.07 -18.41%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 25/11/21 25/11/20 22/11/19 29/11/18 28/11/17 24/11/16 -
Price 1.06 1.58 1.97 3.05 2.60 2.69 3.30 -
P/RPS 0.36 0.62 0.86 1.12 1.06 1.16 1.93 -24.40%
P/EPS 26.60 44.85 -35.34 22.57 20.14 17.97 32.38 -3.22%
EY 3.76 2.23 -2.83 4.43 4.96 5.57 3.09 3.32%
DY 0.00 0.00 0.00 2.62 3.08 3.97 0.00 -
P/NAPS 0.56 0.87 1.13 1.72 1.52 1.66 2.05 -19.44%

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