[EDGENTA] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 84.12%
YoY- -64.55%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,698,931 1,111,294 515,876 2,182,605 1,535,251 1,006,924 460,790 138.47%
PBT 118,694 92,792 46,036 198,216 115,329 90,237 42,508 98.16%
Tax -33,292 -24,667 -12,561 -46,047 -32,249 -25,104 -12,005 97.26%
NP 85,402 68,125 33,475 152,169 83,080 65,133 30,503 98.52%
-
NP to SH 84,295 67,020 32,664 148,238 80,511 62,956 29,551 101.00%
-
Tax Rate 28.05% 26.58% 27.29% 23.23% 27.96% 27.82% 28.24% -
Total Cost 1,613,529 1,043,169 482,401 2,030,436 1,452,171 941,791 430,287 141.17%
-
Net Worth 1,471,974 1,505,239 1,463,658 1,505,239 1,422,077 1,447,025 1,413,760 2.72%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 49,897 49,897 - 116,427 49,897 49,897 - -
Div Payout % 59.19% 74.45% - 78.54% 61.98% 79.26% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,471,974 1,505,239 1,463,658 1,505,239 1,422,077 1,447,025 1,413,760 2.72%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.03% 6.13% 6.49% 6.97% 5.41% 6.47% 6.62% -
ROE 5.73% 4.45% 2.23% 9.85% 5.66% 4.35% 2.09% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 204.29 133.63 62.03 262.45 184.61 121.08 55.41 138.46%
EPS 10.14 8.06 3.93 17.83 9.68 7.57 3.55 101.18%
DPS 6.00 6.00 0.00 14.00 6.00 6.00 0.00 -
NAPS 1.77 1.81 1.76 1.81 1.71 1.74 1.70 2.72%
Adjusted Per Share Value based on latest NOSH - 831,624
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 204.19 133.56 62.00 262.32 184.52 121.02 55.38 138.47%
EPS 10.13 8.05 3.93 17.82 9.68 7.57 3.55 101.05%
DPS 6.00 6.00 0.00 13.99 6.00 6.00 0.00 -
NAPS 1.7691 1.8091 1.7591 1.8091 1.7092 1.7391 1.6992 2.72%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.52 2.87 2.78 2.72 2.54 1.90 2.38 -
P/RPS 1.72 2.15 4.48 1.04 1.38 1.57 4.30 -45.68%
P/EPS 34.73 35.61 70.78 15.26 26.24 25.10 66.98 -35.43%
EY 2.88 2.81 1.41 6.55 3.81 3.98 1.49 55.10%
DY 1.70 2.09 0.00 5.15 2.36 3.16 0.00 -
P/NAPS 1.99 1.59 1.58 1.50 1.49 1.09 1.40 26.39%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 27/08/19 29/05/19 25/02/19 29/11/18 29/08/18 23/05/18 -
Price 3.05 3.27 2.66 2.84 2.60 2.28 2.02 -
P/RPS 1.49 2.45 4.29 1.08 1.41 1.88 3.65 -44.94%
P/EPS 30.09 40.58 67.72 15.93 26.86 30.12 56.85 -34.54%
EY 3.32 2.46 1.48 6.28 3.72 3.32 1.76 52.60%
DY 1.97 1.83 0.00 4.93 2.31 2.63 0.00 -
P/NAPS 1.72 1.81 1.51 1.57 1.52 1.31 1.19 27.80%

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