[EDGENTA] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 36.32%
YoY- 33.13%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,120,766 1,931,272 3,255,866 1,668,220 1,579,093 1,421,590 2,698,648 -14.80%
PBT 172,922 129,993 187,546 130,168 181,491 166,234 20,506 312.69%
Tax 261,838 16,576 -65,886 -9,704 -134,919 -100,605 -47,052 -
NP 434,760 146,569 121,660 120,464 46,572 65,629 -26,546 -
-
NP to SH 418,187 124,501 109,310 109,132 80,056 84,757 24,908 552.31%
-
Tax Rate -151.42% -12.75% 35.13% 7.45% 74.34% 60.52% 229.45% -
Total Cost 1,686,006 1,784,702 3,134,206 1,547,756 1,532,521 1,355,961 2,725,194 -27.33%
-
Net Worth 1,555,136 1,347,230 1,380,495 1,413,760 1,372,179 1,338,914 1,289,017 13.28%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 257,803 88,706 133,059 - 58,213 - - -
Div Payout % 61.65% 71.25% 121.73% - 72.72% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,555,136 1,347,230 1,380,495 1,413,760 1,372,179 1,338,914 1,289,017 13.28%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 20.50% 7.59% 3.74% 7.22% 2.95% 4.62% -0.98% -
ROE 26.89% 9.24% 7.92% 7.72% 5.83% 6.33% 1.93% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 255.02 232.23 391.51 200.60 189.88 170.94 324.50 -14.80%
EPS 50.28 14.97 13.14 13.12 9.68 10.27 3.04 545.84%
DPS 31.00 10.67 16.00 0.00 7.00 0.00 0.00 -
NAPS 1.87 1.62 1.66 1.70 1.65 1.61 1.55 13.28%
Adjusted Per Share Value based on latest NOSH - 831,624
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 254.89 232.11 391.31 200.50 189.79 170.86 324.34 -14.80%
EPS 50.26 14.96 13.14 13.12 9.62 10.19 2.99 552.83%
DPS 30.98 10.66 15.99 0.00 7.00 0.00 0.00 -
NAPS 1.8691 1.6192 1.6592 1.6992 1.6492 1.6092 1.5492 13.29%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.50 2.67 2.64 3.26 3.45 3.33 3.60 -
P/RPS 0.98 1.15 0.67 1.63 1.82 1.95 1.11 -7.94%
P/EPS 4.97 17.83 20.08 24.84 35.84 32.67 120.20 -87.97%
EY 20.11 5.61 4.98 4.03 2.79 3.06 0.83 732.46%
DY 12.40 4.00 6.06 0.00 2.03 0.00 0.00 -
P/NAPS 1.34 1.65 1.59 1.92 2.09 2.07 2.32 -30.57%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 20/02/18 28/11/17 22/08/17 22/05/17 24/02/17 24/11/16 29/08/16 -
Price 2.34 2.69 2.50 3.03 3.21 3.30 3.50 -
P/RPS 0.92 1.16 0.64 1.51 1.69 1.93 1.08 -10.11%
P/EPS 4.65 17.97 19.02 23.09 33.35 32.38 116.86 -88.27%
EY 21.49 5.57 5.26 4.33 3.00 3.09 0.86 749.72%
DY 13.25 3.97 6.40 0.00 2.18 0.00 0.00 -
P/NAPS 1.25 1.66 1.51 1.78 1.95 2.05 2.26 -32.54%

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