[EDGENTA] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
20-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 235.89%
YoY- 422.37%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 2,047,001 2,013,848 1,843,160 2,120,766 1,931,272 3,255,866 1,668,220 14.60%
PBT 153,772 180,474 170,032 172,922 129,993 187,546 130,168 11.73%
Tax -42,998 -50,208 -48,020 261,838 16,576 -65,886 -9,704 169.52%
NP 110,773 130,266 122,012 434,760 146,569 121,660 120,464 -5.43%
-
NP to SH 107,348 125,912 118,204 418,187 124,501 109,310 109,132 -1.09%
-
Tax Rate 27.96% 27.82% 28.24% -151.42% -12.75% 35.13% 7.45% -
Total Cost 1,936,228 1,883,582 1,721,148 1,686,006 1,784,702 3,134,206 1,547,756 16.08%
-
Net Worth 1,422,077 1,447,025 1,413,760 1,555,136 1,347,230 1,380,495 1,413,760 0.39%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 66,529 99,794 - 257,803 88,706 133,059 - -
Div Payout % 61.98% 79.26% - 61.65% 71.25% 121.73% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,422,077 1,447,025 1,413,760 1,555,136 1,347,230 1,380,495 1,413,760 0.39%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.41% 6.47% 6.62% 20.50% 7.59% 3.74% 7.22% -
ROE 7.55% 8.70% 8.36% 26.89% 9.24% 7.92% 7.72% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 246.15 242.16 221.63 255.02 232.23 391.51 200.60 14.60%
EPS 12.91 15.14 14.20 50.28 14.97 13.14 13.12 -1.06%
DPS 8.00 12.00 0.00 31.00 10.67 16.00 0.00 -
NAPS 1.71 1.74 1.70 1.87 1.62 1.66 1.70 0.39%
Adjusted Per Share Value based on latest NOSH - 831,624
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 246.02 242.04 221.53 254.89 232.11 391.31 200.50 14.59%
EPS 12.90 15.13 14.21 50.26 14.96 13.14 13.12 -1.12%
DPS 8.00 11.99 0.00 30.98 10.66 15.99 0.00 -
NAPS 1.7092 1.7391 1.6992 1.8691 1.6192 1.6592 1.6992 0.39%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.54 1.90 2.38 2.50 2.67 2.64 3.26 -
P/RPS 1.03 0.78 1.07 0.98 1.15 0.67 1.63 -26.34%
P/EPS 19.68 12.55 16.74 4.97 17.83 20.08 24.84 -14.36%
EY 5.08 7.97 5.97 20.11 5.61 4.98 4.03 16.67%
DY 3.15 6.32 0.00 12.40 4.00 6.06 0.00 -
P/NAPS 1.49 1.09 1.40 1.34 1.65 1.59 1.92 -15.53%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 29/08/18 23/05/18 20/02/18 28/11/17 22/08/17 22/05/17 -
Price 2.60 2.28 2.02 2.34 2.69 2.50 3.03 -
P/RPS 1.06 0.94 0.91 0.92 1.16 0.64 1.51 -20.99%
P/EPS 20.14 15.06 14.21 4.65 17.97 19.02 23.09 -8.70%
EY 4.96 6.64 7.04 21.49 5.57 5.26 4.33 9.46%
DY 3.08 5.26 0.00 13.25 3.97 6.40 0.00 -
P/NAPS 1.52 1.31 1.19 1.25 1.66 1.51 1.78 -9.98%

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