[EDGENTA] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -89.28%
YoY- -44.87%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,579,093 1,066,193 1,349,324 651,816 3,123,033 2,227,787 1,493,787 3.75%
PBT 181,491 124,676 10,253 26,543 305,419 262,769 154,658 11.20%
Tax -134,919 -75,454 -23,526 -7,018 -95,886 -68,950 -40,592 121.90%
NP 46,572 49,222 -13,273 19,525 209,533 193,819 114,066 -44.81%
-
NP to SH 80,056 63,568 12,454 20,494 191,181 165,929 96,026 -11.37%
-
Tax Rate 74.34% 60.52% 229.45% 26.44% 31.39% 26.24% 26.25% -
Total Cost 1,532,521 1,016,971 1,362,597 632,291 2,913,500 2,033,968 1,379,721 7.21%
-
Net Worth 1,372,179 1,338,914 1,289,017 1,211,748 1,342,334 1,301,403 1,212,531 8.55%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 58,213 - - - 122,030 - - -
Div Payout % 72.72% - - - 63.83% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,372,179 1,338,914 1,289,017 1,211,748 1,342,334 1,301,403 1,212,531 8.55%
NOSH 831,624 831,624 831,624 813,253 813,536 813,377 813,779 1.44%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.95% 4.62% -0.98% 3.00% 6.71% 8.70% 7.64% -
ROE 5.83% 4.75% 0.97% 1.69% 14.24% 12.75% 7.92% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 189.88 128.21 162.25 80.15 383.88 273.89 183.56 2.27%
EPS 9.68 7.70 1.52 2.52 23.50 20.40 11.80 -12.31%
DPS 7.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 1.65 1.61 1.55 1.49 1.65 1.60 1.49 7.00%
Adjusted Per Share Value based on latest NOSH - 813,253
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 189.79 128.14 162.17 78.34 375.35 267.75 179.53 3.75%
EPS 9.62 7.64 1.50 2.46 22.98 19.94 11.54 -11.37%
DPS 7.00 0.00 0.00 0.00 14.67 0.00 0.00 -
NAPS 1.6492 1.6092 1.5492 1.4564 1.6133 1.5641 1.4573 8.55%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.45 3.33 3.60 3.65 3.31 3.55 3.45 -
P/RPS 1.82 2.60 2.22 4.55 0.86 1.30 1.88 -2.12%
P/EPS 35.84 43.56 240.39 144.84 14.09 17.40 29.24 14.46%
EY 2.79 2.30 0.42 0.69 7.10 5.75 3.42 -12.63%
DY 2.03 0.00 0.00 0.00 4.53 0.00 0.00 -
P/NAPS 2.09 2.07 2.32 2.45 2.01 2.22 2.32 -6.69%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 24/11/16 29/08/16 27/05/16 29/02/16 25/11/15 28/08/15 -
Price 3.21 3.30 3.50 3.82 3.40 3.39 3.13 -
P/RPS 1.69 2.57 2.16 4.77 0.89 1.24 1.71 -0.77%
P/EPS 33.35 43.17 233.71 151.59 14.47 16.62 26.53 16.39%
EY 3.00 2.32 0.43 0.66 6.91 6.02 3.77 -14.06%
DY 2.18 0.00 0.00 0.00 4.41 0.00 0.00 -
P/NAPS 1.95 2.05 2.26 2.56 2.06 2.12 2.10 -4.79%

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