[EDGENTA] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -18.23%
YoY- 13.13%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 2,702,072 2,527,104 2,523,629 2,417,462 2,333,772 2,156,836 2,293,241 11.59%
PBT 88,886 89,736 93,773 73,766 80,406 69,000 79,364 7.86%
Tax -42,156 -46,452 -48,122 -40,936 -39,986 -31,536 -35,598 11.96%
NP 46,730 43,284 45,651 32,830 40,420 37,464 43,766 4.47%
-
NP to SH 46,856 43,604 45,879 33,142 40,534 37,612 42,403 6.90%
-
Tax Rate 47.43% 51.77% 51.32% 55.49% 49.73% 45.70% 44.85% -
Total Cost 2,655,342 2,483,820 2,477,978 2,384,632 2,293,352 2,119,372 2,249,475 11.72%
-
Net Worth 1,613,350 1,571,769 1,580,085 1,563,453 1,546,820 1,521,872 1,530,188 3.60%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 33,264 - - - 24,948 -
Div Payout % - - 72.51% - - - 58.84% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,613,350 1,571,769 1,580,085 1,563,453 1,546,820 1,521,872 1,530,188 3.60%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 1.73% 1.71% 1.81% 1.36% 1.73% 1.74% 1.91% -
ROE 2.90% 2.77% 2.90% 2.12% 2.62% 2.47% 2.77% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 324.92 303.88 303.46 290.69 280.63 259.35 275.75 11.59%
EPS 5.64 5.24 5.52 3.99 4.88 4.52 5.10 6.95%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 1.94 1.89 1.90 1.88 1.86 1.83 1.84 3.60%
Adjusted Per Share Value based on latest NOSH - 831,624
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 324.76 303.73 303.31 290.55 280.49 259.22 275.62 11.59%
EPS 5.63 5.24 5.51 3.98 4.87 4.52 5.10 6.83%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 1.939 1.8891 1.8991 1.8791 1.8591 1.8291 1.8391 3.59%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.995 1.02 1.14 1.15 1.31 1.63 1.62 -
P/RPS 0.31 0.34 0.38 0.40 0.47 0.63 0.59 -34.96%
P/EPS 17.66 19.45 20.66 28.86 26.88 36.04 31.77 -32.46%
EY 5.66 5.14 4.84 3.47 3.72 2.77 3.15 47.95%
DY 0.00 0.00 3.51 0.00 0.00 0.00 1.85 -
P/NAPS 0.51 0.54 0.60 0.61 0.70 0.89 0.88 -30.55%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 30/05/23 28/02/23 29/11/22 25/08/22 26/05/22 24/02/22 -
Price 0.965 1.01 0.94 1.06 1.30 1.53 1.58 -
P/RPS 0.30 0.33 0.31 0.36 0.46 0.59 0.57 -34.88%
P/EPS 17.13 19.26 17.04 26.60 26.67 33.83 30.99 -32.72%
EY 5.84 5.19 5.87 3.76 3.75 2.96 3.23 48.57%
DY 0.00 0.00 4.26 0.00 0.00 0.00 1.90 -
P/NAPS 0.50 0.53 0.49 0.56 0.70 0.84 0.86 -30.40%

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