[EDGENTA] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 61.74%
YoY- 22.63%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 2,523,629 2,293,241 2,040,581 2,411,195 2,182,605 2,120,766 1,579,093 8.12%
PBT 93,773 79,364 45,889 244,951 198,216 172,922 181,491 -10.41%
Tax -48,122 -35,598 -30,955 -56,910 -46,047 261,838 -134,919 -15.78%
NP 45,651 43,766 14,934 188,041 152,169 434,760 46,572 -0.33%
-
NP to SH 45,879 42,403 13,458 181,783 148,238 418,187 80,056 -8.85%
-
Tax Rate 51.32% 44.85% 67.46% 23.23% 23.23% -151.42% 74.34% -
Total Cost 2,477,978 2,249,475 2,025,647 2,223,154 2,030,436 1,686,006 1,532,521 8.33%
-
Net Worth 1,580,085 1,530,188 1,496,923 1,571,769 1,505,239 1,555,136 1,372,179 2.37%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 33,264 24,948 - 116,427 116,427 257,803 58,213 -8.90%
Div Payout % 72.51% 58.84% - 64.05% 78.54% 61.65% 72.72% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,580,085 1,530,188 1,496,923 1,571,769 1,505,239 1,555,136 1,372,179 2.37%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 1.81% 1.91% 0.73% 7.80% 6.97% 20.50% 2.95% -
ROE 2.90% 2.77% 0.90% 11.57% 9.85% 26.89% 5.83% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 303.46 275.75 245.37 289.94 262.45 255.02 189.88 8.12%
EPS 5.52 5.10 1.62 21.86 17.83 50.28 9.68 -8.93%
DPS 4.00 3.00 0.00 14.00 14.00 31.00 7.00 -8.90%
NAPS 1.90 1.84 1.80 1.89 1.81 1.87 1.65 2.37%
Adjusted Per Share Value based on latest NOSH - 831,624
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 303.46 275.75 245.37 289.94 262.45 255.02 189.88 8.12%
EPS 5.52 5.10 1.62 21.86 17.83 50.29 9.68 -8.93%
DPS 4.00 3.00 0.00 14.00 14.00 31.00 7.00 -8.90%
NAPS 1.90 1.84 1.80 1.89 1.81 1.87 1.65 2.37%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.14 1.62 1.91 3.01 2.72 2.50 3.45 -
P/RPS 0.38 0.59 0.78 1.04 1.04 0.98 1.82 -22.96%
P/EPS 20.66 31.77 118.03 13.77 15.26 4.97 35.84 -8.76%
EY 4.84 3.15 0.85 7.26 6.55 20.11 2.79 9.61%
DY 3.51 1.85 0.00 4.65 5.15 12.40 2.03 9.55%
P/NAPS 0.60 0.88 1.06 1.59 1.50 1.34 2.09 -18.77%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 24/02/22 25/02/21 26/02/20 25/02/19 20/02/18 24/02/17 -
Price 0.94 1.58 1.52 2.60 2.84 2.34 3.21 -
P/RPS 0.31 0.57 0.62 0.90 1.08 0.92 1.69 -24.61%
P/EPS 17.04 30.99 93.93 11.89 15.93 4.65 33.35 -10.58%
EY 5.87 3.23 1.06 8.41 6.28 21.49 3.00 11.83%
DY 4.26 1.90 0.00 5.38 4.93 13.25 2.18 11.80%
P/NAPS 0.49 0.86 0.84 1.38 1.57 1.25 1.95 -20.55%

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