[EDGENTA] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 44.74%
YoY- 215.08%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,417,462 2,333,772 2,156,836 2,293,241 2,125,366 2,044,304 1,934,208 16.01%
PBT 73,766 80,406 69,000 79,364 60,397 59,164 63,656 10.31%
Tax -40,936 -39,986 -31,536 -35,598 -29,578 -30,362 -31,216 19.78%
NP 32,830 40,420 37,464 43,766 30,818 28,802 32,440 0.79%
-
NP to SH 33,142 40,534 37,612 42,403 29,296 25,654 26,776 15.26%
-
Tax Rate 55.49% 49.73% 45.70% 44.85% 48.97% 51.32% 49.04% -
Total Cost 2,384,632 2,293,352 2,119,372 2,249,475 2,094,548 2,015,502 1,901,768 16.26%
-
Net Worth 1,563,453 1,546,820 1,521,872 1,530,188 1,513,555 1,521,872 1,513,555 2.18%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 24,948 - - - -
Div Payout % - - - 58.84% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,563,453 1,546,820 1,521,872 1,530,188 1,513,555 1,521,872 1,513,555 2.18%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.36% 1.73% 1.74% 1.91% 1.45% 1.41% 1.68% -
ROE 2.12% 2.62% 2.47% 2.77% 1.94% 1.69% 1.77% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 290.69 280.63 259.35 275.75 255.57 245.82 232.58 16.01%
EPS 3.99 4.88 4.52 5.10 3.52 3.08 3.20 15.83%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.88 1.86 1.83 1.84 1.82 1.83 1.82 2.18%
Adjusted Per Share Value based on latest NOSH - 831,624
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 290.55 280.49 259.22 275.62 255.44 245.70 232.47 16.01%
EPS 3.98 4.87 4.52 5.10 3.52 3.08 3.22 15.15%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.8791 1.8591 1.8291 1.8391 1.8191 1.8291 1.8191 2.18%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.15 1.31 1.63 1.62 1.75 1.69 1.77 -
P/RPS 0.40 0.47 0.63 0.59 0.68 0.69 0.76 -34.78%
P/EPS 28.86 26.88 36.04 31.77 49.68 54.78 54.97 -34.89%
EY 3.47 3.72 2.77 3.15 2.01 1.83 1.82 53.69%
DY 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
P/NAPS 0.61 0.70 0.89 0.88 0.96 0.92 0.97 -26.57%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 -
Price 1.06 1.30 1.53 1.58 1.58 1.73 1.78 -
P/RPS 0.36 0.46 0.59 0.57 0.62 0.70 0.77 -39.73%
P/EPS 26.60 26.67 33.83 30.99 44.85 56.08 55.28 -38.56%
EY 3.76 3.75 2.96 3.23 2.23 1.78 1.81 62.73%
DY 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
P/NAPS 0.56 0.70 0.84 0.86 0.87 0.95 0.98 -31.11%

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