[EDGENTA] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
20-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 738.85%
YoY- 1869.98%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 607,333 712,264 647,354 672,312 512,900 895,246 904,399 -6.41%
PBT 57,055 126,257 82,887 75,427 56,815 42,650 126,199 -12.38%
Tax -7,531 -23,618 -13,798 249,406 -59,465 -26,936 -36,669 -23.17%
NP 49,524 102,639 69,089 324,833 -2,650 15,714 89,530 -9.38%
-
NP to SH 48,228 97,488 67,727 324,811 16,488 25,252 73,300 -6.73%
-
Tax Rate 13.20% 18.71% 16.65% -330.66% 104.66% 63.16% 29.06% -
Total Cost 557,809 609,625 578,265 347,479 515,550 879,532 814,869 -6.11%
-
Net Worth 1,496,923 1,571,769 1,505,239 1,555,136 1,372,179 1,344,058 1,163,362 4.28%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 66,529 66,529 191,273 58,213 122,187 40,677 -
Div Payout % - 68.24% 98.23% 58.89% 353.07% 483.87% 55.49% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,496,923 1,571,769 1,505,239 1,555,136 1,372,179 1,344,058 1,163,362 4.28%
NOSH 831,624 831,624 831,624 831,624 831,624 814,580 813,540 0.36%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 8.15% 14.41% 10.67% 48.32% -0.52% 1.76% 9.90% -
ROE 3.22% 6.20% 4.50% 20.89% 1.20% 1.88% 6.30% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 73.03 85.65 77.84 80.84 61.67 109.90 111.17 -6.75%
EPS 5.80 11.72 8.14 39.06 1.98 3.10 9.01 -7.07%
DPS 0.00 8.00 8.00 23.00 7.00 15.00 5.00 -
NAPS 1.80 1.89 1.81 1.87 1.65 1.65 1.43 3.90%
Adjusted Per Share Value based on latest NOSH - 831,624
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 73.03 85.65 77.84 80.84 61.67 107.65 108.75 -6.41%
EPS 5.80 11.72 8.14 39.06 1.98 3.04 8.81 -6.72%
DPS 0.00 8.00 8.00 23.00 7.00 14.69 4.89 -
NAPS 1.80 1.89 1.81 1.87 1.65 1.6162 1.3989 4.28%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.91 3.01 2.72 2.50 3.45 3.31 2.73 -
P/RPS 2.62 3.51 3.49 3.09 5.59 3.01 2.46 1.05%
P/EPS 32.94 25.68 33.40 6.40 174.01 106.77 30.30 1.40%
EY 3.04 3.89 2.99 15.62 0.57 0.94 3.30 -1.35%
DY 0.00 2.66 2.94 9.20 2.03 4.53 1.83 -
P/NAPS 1.06 1.59 1.50 1.34 2.09 2.01 1.91 -9.33%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 25/02/19 20/02/18 24/02/17 29/02/16 27/02/15 -
Price 1.52 2.60 2.84 2.34 3.21 3.40 2.79 -
P/RPS 2.08 3.04 3.65 2.89 5.20 3.09 2.51 -3.08%
P/EPS 26.21 22.18 34.87 5.99 161.91 109.68 30.97 -2.74%
EY 3.82 4.51 2.87 16.69 0.62 0.91 3.23 2.83%
DY 0.00 3.08 2.82 9.83 2.18 4.41 1.79 -
P/NAPS 0.84 1.38 1.57 1.25 1.95 2.06 1.95 -13.08%

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