[EDGENTA] YoY TTM Result on 30-Jun-2017 [#2]

Stock

[EDGENTA] UEM EDGENTA BERHAD

Announcement Date

22-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 40.78%

YoY- 13.61%

Quarter Report

EDGENTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	2,250,242	2,286,975	2,202,350	3,209,583	2,978,570	3,186,979	2,400,720	-1.07%
YoY %	-1.61%	3.84%	-31.38%	7.76%	-6.54%	32.75%	-	-
Horiz. %	93.73%	95.26%	91.74%	133.69%	124.07%	132.75%	100.00%	-
PBT	156,144	200,771	197,777	197,317	161,014	360,724	268,470	-8.62%
YoY %	-22.23%	1.51%	0.23%	22.55%	-55.36%	34.36%	-	-
Horiz. %	58.16%	74.78%	73.67%	73.50%	59.97%	134.36%	100.00%	-
Tax	-51,408	-45,610	241,286	-76,642	-78,820	-93,590	-68,593	-4.68%
YoY %	-12.71%	-118.90%	414.82%	2.76%	15.78%	-36.44%	-	-
Horiz. %	74.95%	66.49%	-351.76%	111.73%	114.91%	136.44%	100.00%	-
NP	104,736	155,161	439,063	120,675	82,194	267,134	199,877	-10.20%
YoY %	-32.50%	-64.66%	263.84%	46.82%	-69.23%	33.65%	-	-
Horiz. %	52.40%	77.63%	219.67%	60.37%	41.12%	133.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	99,005	152,302	426,488	122,257	107,609	221,737	169,531	-8.56%
YoY %	-34.99%	-64.29%	248.85%	13.61%	-51.47%	30.79%	-	-
Horiz. %	58.40%	89.84%	251.57%	72.11%	63.47%	130.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.92%	22.72%	-122.00%	38.84%	48.95%	25.95%	25.55%	-
YoY %	44.89%	118.62%	-414.11%	-20.65%	88.63%	1.57%	-	-
Horiz. %	128.85%	88.92%	-477.50%	152.02%	191.59%	101.57%	100.00%	-
Total Cost	2,145,506	2,131,814	1,763,287	3,088,908	2,896,376	2,919,845	2,200,843	-0.42%
YoY %	0.64%	20.90%	-42.92%	6.65%	-0.80%	32.67%	-	-
Horiz. %	97.49%	96.86%	80.12%	140.35%	131.60%	132.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,480,290	1,505,239	1,447,025	1,380,495	1,289,017	1,212,855	363,576	26.33%
YoY %	-1.66%	4.02%	4.82%	7.10%	6.28%	233.59%	-	-
Horiz. %	407.15%	414.01%	398.00%	379.70%	354.54%	333.59%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	66,529	116,427	241,170	124,820	122,187	187,114	36,277	10.62%
YoY %	-42.86%	-51.72%	93.21%	2.15%	-34.70%	415.79%	-	-
Horiz. %	183.39%	320.94%	664.80%	344.07%	336.82%	515.79%	100.00%	-
Div Payout %	67.20%	76.45%	56.55%	102.10%	113.55%	84.39%	21.40%	-
YoY %	-12.10%	35.19%	-44.61%	-10.08%	34.55%	294.35%	-	-
Horiz. %	314.02%	357.24%	264.25%	477.10%	530.61%	394.35%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	1,480,290	1,505,239	1,447,025	1,380,495	1,289,017	1,212,855	363,576	26.33%
YoY %	-1.66%	4.02%	4.82%	7.10%	6.28%	233.59%	-	-
Horiz. %	407.15%	414.01%	398.00%	379.70%	354.54%	333.59%	100.00%	-
NOSH	831,624	831,624	831,624	831,624	831,624	813,997	363,576	14.77%
YoY %	0.00%	0.00%	0.00%	0.00%	2.17%	123.89%	-	-
Horiz. %	228.73%	228.73%	228.73%	228.73%	228.73%	223.89%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	4.65%	6.78%	19.94%	3.76%	2.76%	8.38%	8.33%	-
YoY %	-31.42%	-66.00%	430.32%	36.23%	-67.06%	0.60%	-	-
Horiz. %	55.82%	81.39%	239.38%	45.14%	33.13%	100.60%	100.00%	-
ROE	6.69%	10.12%	29.47%	8.86%	8.35%	18.28%	46.63%	-
YoY %	-33.89%	-65.66%	232.62%	6.11%	-54.32%	-60.80%	-	-
Horiz. %	14.35%	21.70%	63.20%	19.00%	17.91%	39.20%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	270.58	275.00	264.83	385.94	358.16	391.52	660.31	-13.80%
YoY %	-1.61%	3.84%	-31.38%	7.76%	-8.52%	-40.71%	-	-
Horiz. %	40.98%	41.65%	40.11%	58.45%	54.24%	59.29%	100.00%	-
EPS	11.91	18.31	51.28	14.70	12.94	27.24	46.63	-20.32%
YoY %	-34.95%	-64.29%	248.84%	13.60%	-52.50%	-41.58%	-	-
Horiz. %	25.54%	39.27%	109.97%	31.52%	27.75%	58.42%	100.00%	-
DPS	8.00	14.00	29.00	15.00	14.69	22.99	10.00	-3.64%
YoY %	-42.86%	-51.72%	93.33%	2.11%	-36.10%	129.90%	-	-
Horiz. %	80.00%	140.00%	290.00%	150.00%	146.90%	229.90%	100.00%	-
NAPS	1.78	1.81	1.74	1.66	1.55	1.49	1.00	10.07%
YoY %	-1.66%	4.02%	4.82%	7.10%	4.03%	49.00%	-	-
Horiz. %	178.00%	181.00%	174.00%	166.00%	155.00%	149.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 831,624
RPS	270.58	275.00	264.83	385.94	358.16	383.22	288.68	-1.07%
YoY %	-1.61%	3.84%	-31.38%	7.76%	-6.54%	32.75%	-	-
Horiz. %	93.73%	95.26%	91.74%	133.69%	124.07%	132.75%	100.00%	-
EPS	11.91	18.31	51.28	14.70	12.94	26.66	20.39	-8.56%
YoY %	-34.95%	-64.29%	248.84%	13.60%	-51.46%	30.75%	-	-
Horiz. %	58.41%	89.80%	251.50%	72.09%	63.46%	130.75%	100.00%	-
DPS	8.00	14.00	29.00	15.00	14.69	22.50	4.36	10.63%
YoY %	-42.86%	-51.72%	93.33%	2.11%	-34.71%	416.06%	-	-
Horiz. %	183.49%	321.10%	665.14%	344.04%	336.93%	516.06%	100.00%	-
NAPS	1.78	1.81	1.74	1.66	1.55	1.4584	0.4372	26.33%
YoY %	-1.66%	4.02%	4.82%	7.10%	6.28%	233.58%	-	-
Horiz. %	407.14%	414.00%	397.99%	379.69%	354.53%	333.58%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	1.94	2.87	1.90	2.64	3.60	3.45	3.50	-
P/RPS	0.72	1.04	0.72	0.68	1.01	0.88	0.53	5.23%
YoY %	-30.77%	44.44%	5.88%	-32.67%	14.77%	66.04%	-	-
Horiz. %	135.85%	196.23%	135.85%	128.30%	190.57%	166.04%	100.00%	-
P/EPS	16.30	15.67	3.70	17.96	27.82	12.66	7.51	13.77%
YoY %	4.02%	323.51%	-79.40%	-35.44%	119.75%	68.58%	-	-
Horiz. %	217.04%	208.66%	49.27%	239.15%	370.44%	168.58%	100.00%	-
EY	6.14	6.38	26.99	5.57	3.59	7.90	13.32	-12.09%
YoY %	-3.76%	-76.36%	384.56%	55.15%	-54.56%	-40.69%	-	-
Horiz. %	46.10%	47.90%	202.63%	41.82%	26.95%	59.31%	100.00%	-
DY	4.12	4.88	15.26	5.68	4.08	6.66	2.86	6.26%
YoY %	-15.57%	-68.02%	168.66%	39.22%	-38.74%	132.87%	-	-
Horiz. %	144.06%	170.63%	533.57%	198.60%	142.66%	232.87%	100.00%	-
P/NAPS	1.09	1.59	1.09	1.59	2.32	2.32	3.50	-17.65%
YoY %	-31.45%	45.87%	-31.45%	-31.47%	0.00%	-33.71%	-	-
Horiz. %	31.14%	45.43%	31.14%	45.43%	66.29%	66.29%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	27/08/19	29/08/18	22/08/17	29/08/16	28/08/15	26/08/14	-
Price	2.23	3.27	2.28	2.50	3.50	3.13	3.52	-
P/RPS	0.82	1.19	0.86	0.65	0.98	0.80	0.53	7.53%
YoY %	-31.09%	38.37%	32.31%	-33.67%	22.50%	50.94%	-	-
Horiz. %	154.72%	224.53%	162.26%	122.64%	184.91%	150.94%	100.00%	-
P/EPS	18.73	17.86	4.45	17.01	27.05	11.49	7.55	16.33%
YoY %	4.87%	301.35%	-73.84%	-37.12%	135.42%	52.19%	-	-
Horiz. %	248.08%	236.56%	58.94%	225.30%	358.28%	152.19%	100.00%	-
EY	5.34	5.60	22.49	5.88	3.70	8.70	13.25	-14.04%
YoY %	-4.64%	-75.10%	282.48%	58.92%	-57.47%	-34.34%	-	-
Horiz. %	40.30%	42.26%	169.74%	44.38%	27.92%	65.66%	100.00%	-
DY	3.59	4.28	12.72	6.00	4.20	7.34	2.84	3.97%
YoY %	-16.12%	-66.35%	112.00%	42.86%	-42.78%	158.45%	-	-
Horiz. %	126.41%	150.70%	447.89%	211.27%	147.89%	258.45%	100.00%	-
P/NAPS	1.25	1.81	1.31	1.51	2.26	2.10	3.52	-15.83%
YoY %	-30.94%	38.17%	-13.25%	-33.19%	7.62%	-40.34%	-	-
Horiz. %	35.51%	51.42%	37.22%	42.90%	64.20%	59.66%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos