[EDGENTA] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -18.91%
YoY- 14.65%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 2,874,222 2,710,308 2,879,048 2,762,814 2,702,072 2,527,104 2,523,629 9.06%
PBT 86,878 78,276 63,654 83,230 88,886 89,736 93,773 -4.96%
Tax -40,782 -37,340 -33,560 -45,081 -42,156 -46,452 -48,122 -10.45%
NP 46,096 40,936 30,094 38,149 46,730 43,284 45,651 0.64%
-
NP to SH 44,650 39,060 30,844 37,997 46,856 43,604 45,879 -1.79%
-
Tax Rate 46.94% 47.70% 52.72% 54.16% 47.43% 51.77% 51.32% -
Total Cost 2,828,126 2,669,372 2,848,954 2,724,665 2,655,342 2,483,820 2,477,978 9.22%
-
Net Worth 1,621,666 1,621,666 1,621,666 1,613,350 1,613,350 1,571,769 1,580,085 1.74%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 16,632 - - - 33,264 -
Div Payout % - - 53.92% - - - 72.51% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 1,621,666 1,621,666 1,621,666 1,613,350 1,613,350 1,571,769 1,580,085 1.74%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 1.60% 1.51% 1.05% 1.38% 1.73% 1.71% 1.81% -
ROE 2.75% 2.41% 1.90% 2.36% 2.90% 2.77% 2.90% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 345.62 325.91 346.20 332.22 324.92 303.88 303.46 9.06%
EPS 5.36 4.68 3.71 4.57 5.64 5.24 5.52 -1.94%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 4.00 -
NAPS 1.95 1.95 1.95 1.94 1.94 1.89 1.90 1.74%
Adjusted Per Share Value based on latest NOSH - 831,624
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 345.45 325.75 346.03 332.06 324.76 303.73 303.31 9.06%
EPS 5.37 4.69 3.71 4.57 5.63 5.24 5.51 -1.70%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 4.00 -
NAPS 1.949 1.949 1.949 1.939 1.939 1.8891 1.8991 1.74%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.905 0.965 0.99 1.07 0.995 1.02 1.14 -
P/RPS 0.26 0.30 0.29 0.32 0.31 0.34 0.38 -22.37%
P/EPS 16.86 20.55 26.69 23.42 17.66 19.45 20.66 -12.68%
EY 5.93 4.87 3.75 4.27 5.66 5.14 4.84 14.51%
DY 0.00 0.00 2.02 0.00 0.00 0.00 3.51 -
P/NAPS 0.46 0.49 0.51 0.55 0.51 0.54 0.60 -16.24%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 29/05/24 28/02/24 28/11/23 28/08/23 30/05/23 28/02/23 -
Price 0.70 0.90 1.00 1.01 0.965 1.01 0.94 -
P/RPS 0.20 0.28 0.29 0.30 0.30 0.33 0.31 -25.35%
P/EPS 13.04 19.16 26.96 22.11 17.13 19.26 17.04 -16.34%
EY 7.67 5.22 3.71 4.52 5.84 5.19 5.87 19.53%
DY 0.00 0.00 2.00 0.00 0.00 0.00 4.26 -
P/NAPS 0.36 0.46 0.51 0.52 0.50 0.53 0.49 -18.59%

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