[EDGENTA] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -4.96%
YoY- 268.93%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 2,201,360 2,145,512 2,346,285 2,207,563 3,008,013 2,618,011 3,132,186 -5.70%
PBT 102,355 115,091 201,581 190,756 146,220 101,980 388,968 -19.93%
Tax -29,716 -47,042 -47,090 217,157 -38,943 -37,044 -105,619 -19.03%
NP 72,639 68,049 154,491 407,913 107,277 64,936 283,349 -20.28%
-
NP to SH 70,200 62,718 152,022 405,322 109,864 88,820 239,229 -18.46%
-
Tax Rate 29.03% 40.87% 23.36% -113.84% 26.63% 36.32% 27.15% -
Total Cost 2,128,721 2,077,463 2,191,794 1,799,650 2,900,736 2,553,075 2,848,837 -4.73%
-
Net Worth 1,513,555 1,455,342 1,471,974 1,422,077 1,347,230 1,338,914 1,302,034 2.53%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - 66,529 116,427 241,170 124,820 122,187 40,677 -
Div Payout % - 106.08% 76.59% 59.50% 113.61% 137.57% 17.00% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,513,555 1,455,342 1,471,974 1,422,077 1,347,230 1,338,914 1,302,034 2.53%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 813,771 0.36%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 3.30% 3.17% 6.58% 18.48% 3.57% 2.48% 9.05% -
ROE 4.64% 4.31% 10.33% 28.50% 8.15% 6.63% 18.37% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 264.71 257.99 282.13 265.45 361.70 314.81 384.90 -6.04%
EPS 8.44 7.54 18.28 48.74 13.21 10.68 29.40 -18.76%
DPS 0.00 8.00 14.00 29.00 15.00 14.69 5.00 -
NAPS 1.82 1.75 1.77 1.71 1.62 1.61 1.60 2.16%
Adjusted Per Share Value based on latest NOSH - 831,624
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 264.58 257.86 281.99 265.32 361.53 314.65 376.45 -5.70%
EPS 8.44 7.54 18.27 48.71 13.20 10.68 28.75 -18.46%
DPS 0.00 8.00 13.99 28.99 15.00 14.69 4.89 -
NAPS 1.8191 1.7491 1.7691 1.7092 1.6192 1.6092 1.5649 2.53%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.75 2.03 3.52 2.54 2.67 3.33 3.55 -
P/RPS 0.66 0.79 1.25 0.96 0.74 1.06 0.92 -5.38%
P/EPS 20.73 26.92 19.26 5.21 20.21 31.18 12.08 9.40%
EY 4.82 3.72 5.19 19.19 4.95 3.21 8.28 -8.61%
DY 0.00 3.94 3.98 11.42 5.62 4.41 1.41 -
P/NAPS 0.96 1.16 1.99 1.49 1.65 2.07 2.22 -13.02%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 25/11/20 22/11/19 29/11/18 28/11/17 24/11/16 25/11/15 -
Price 1.58 1.97 3.05 2.60 2.69 3.30 3.39 -
P/RPS 0.60 0.76 1.08 0.98 0.74 1.05 0.88 -6.17%
P/EPS 18.72 26.12 16.68 5.33 20.36 30.90 11.53 8.40%
EY 5.34 3.83 5.99 18.75 4.91 3.24 8.67 -7.75%
DY 0.00 4.06 4.59 11.15 5.58 4.45 1.47 -
P/NAPS 0.87 1.13 1.72 1.52 1.66 2.05 2.12 -13.78%

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