[EDGENTA] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -5.55%
YoY- -58.13%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,931,272 3,255,866 1,668,220 1,579,093 1,421,590 2,698,648 2,607,264 -18.11%
PBT 129,993 187,546 130,168 181,491 166,234 20,506 106,172 14.43%
Tax 16,576 -65,886 -9,704 -134,919 -100,605 -47,052 -28,072 -
NP 146,569 121,660 120,464 46,572 65,629 -26,546 78,100 52.08%
-
NP to SH 124,501 109,310 109,132 80,056 84,757 24,908 81,976 32.09%
-
Tax Rate -12.75% 35.13% 7.45% 74.34% 60.52% 229.45% 26.44% -
Total Cost 1,784,702 3,134,206 1,547,756 1,532,521 1,355,961 2,725,194 2,529,164 -20.72%
-
Net Worth 1,347,230 1,380,495 1,413,760 1,372,179 1,338,914 1,289,017 1,211,748 7.31%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 88,706 133,059 - 58,213 - - - -
Div Payout % 71.25% 121.73% - 72.72% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,347,230 1,380,495 1,413,760 1,372,179 1,338,914 1,289,017 1,211,748 7.31%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 813,253 1.49%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.59% 3.74% 7.22% 2.95% 4.62% -0.98% 3.00% -
ROE 9.24% 7.92% 7.72% 5.83% 6.33% 1.93% 6.77% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 232.23 391.51 200.60 189.88 170.94 324.50 320.60 -19.32%
EPS 14.97 13.14 13.12 9.68 10.27 3.04 10.08 30.13%
DPS 10.67 16.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.62 1.66 1.70 1.65 1.61 1.55 1.49 5.72%
Adjusted Per Share Value based on latest NOSH - 831,624
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 232.11 391.31 200.50 189.79 170.86 324.34 313.36 -18.11%
EPS 14.96 13.14 13.12 9.62 10.19 2.99 9.85 32.09%
DPS 10.66 15.99 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.6192 1.6592 1.6992 1.6492 1.6092 1.5492 1.4564 7.31%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.67 2.64 3.26 3.45 3.33 3.60 3.65 -
P/RPS 1.15 0.67 1.63 1.82 1.95 1.11 1.14 0.58%
P/EPS 17.83 20.08 24.84 35.84 32.67 120.20 36.21 -37.61%
EY 5.61 4.98 4.03 2.79 3.06 0.83 2.76 60.39%
DY 4.00 6.06 0.00 2.03 0.00 0.00 0.00 -
P/NAPS 1.65 1.59 1.92 2.09 2.07 2.32 2.45 -23.14%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 22/08/17 22/05/17 24/02/17 24/11/16 29/08/16 27/05/16 -
Price 2.69 2.50 3.03 3.21 3.30 3.50 3.82 -
P/RPS 1.16 0.64 1.51 1.69 1.93 1.08 1.19 -1.68%
P/EPS 17.97 19.02 23.09 33.35 32.38 116.86 37.90 -39.16%
EY 5.57 5.26 4.33 3.00 3.09 0.86 2.64 64.42%
DY 3.97 6.40 0.00 2.18 0.00 0.00 0.00 -
P/NAPS 1.66 1.51 1.78 1.95 2.05 2.26 2.56 -25.06%

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