[EDGENTA] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 410.42%
YoY- -61.69%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,627,933 417,055 1,579,093 1,066,193 1,349,324 651,816 3,123,033 -35.25%
PBT 93,773 32,542 181,491 124,676 10,253 26,543 305,419 -54.52%
Tax -32,943 -2,426 -134,919 -75,454 -23,526 -7,018 -95,886 -50.97%
NP 60,830 30,116 46,572 49,222 -13,273 19,525 209,533 -56.18%
-
NP to SH 54,655 27,283 80,056 63,568 12,454 20,494 191,181 -56.63%
-
Tax Rate 35.13% 7.45% 74.34% 60.52% 229.45% 26.44% 31.39% -
Total Cost 1,567,103 386,939 1,532,521 1,016,971 1,362,597 632,291 2,913,500 -33.88%
-
Net Worth 1,380,495 1,413,760 1,372,179 1,338,914 1,289,017 1,211,748 1,342,334 1.88%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 66,529 - 58,213 - - - 122,030 -33.28%
Div Payout % 121.73% - 72.72% - - - 63.83% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,380,495 1,413,760 1,372,179 1,338,914 1,289,017 1,211,748 1,342,334 1.88%
NOSH 831,624 831,624 831,624 831,624 831,624 813,253 813,536 1.47%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.74% 7.22% 2.95% 4.62% -0.98% 3.00% 6.71% -
ROE 3.96% 1.93% 5.83% 4.75% 0.97% 1.69% 14.24% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 195.75 50.15 189.88 128.21 162.25 80.15 383.88 -36.19%
EPS 6.57 3.28 9.68 7.70 1.52 2.52 23.50 -57.27%
DPS 8.00 0.00 7.00 0.00 0.00 0.00 15.00 -34.25%
NAPS 1.66 1.70 1.65 1.61 1.55 1.49 1.65 0.40%
Adjusted Per Share Value based on latest NOSH - 831,624
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 195.66 50.12 189.79 128.14 162.17 78.34 375.35 -35.25%
EPS 6.57 3.28 9.62 7.64 1.50 2.46 22.98 -56.63%
DPS 8.00 0.00 7.00 0.00 0.00 0.00 14.67 -33.27%
NAPS 1.6592 1.6992 1.6492 1.6092 1.5492 1.4564 1.6133 1.88%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.64 3.26 3.45 3.33 3.60 3.65 3.31 -
P/RPS 1.35 6.50 1.82 2.60 2.22 4.55 0.86 35.10%
P/EPS 40.17 99.37 35.84 43.56 240.39 144.84 14.09 101.18%
EY 2.49 1.01 2.79 2.30 0.42 0.69 7.10 -50.30%
DY 3.03 0.00 2.03 0.00 0.00 0.00 4.53 -23.53%
P/NAPS 1.59 1.92 2.09 2.07 2.32 2.45 2.01 -14.47%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 22/05/17 24/02/17 24/11/16 29/08/16 27/05/16 29/02/16 -
Price 2.50 3.03 3.21 3.30 3.50 3.82 3.40 -
P/RPS 1.28 6.04 1.69 2.57 2.16 4.77 0.89 27.44%
P/EPS 38.04 92.36 33.35 43.17 233.71 151.59 14.47 90.59%
EY 2.63 1.08 3.00 2.32 0.43 0.66 6.91 -47.51%
DY 3.20 0.00 2.18 0.00 0.00 0.00 4.41 -19.26%
P/NAPS 1.51 1.78 1.95 2.05 2.26 2.56 2.06 -18.71%

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