[EDGENTA] QoQ Cumulative 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- -65.92%
YoY- 33.13%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative 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 1,448,454 1,627,933 417,055 1,579,093 1,066,193 1,349,324 35.07%
PBT 172,922 97,495 93,773 32,542 181,491 124,676 10,253 554.28%
Tax 261,838 12,432 -32,943 -2,426 -134,919 -75,454 -23,526 -
NP 434,760 109,927 60,830 30,116 46,572 49,222 -13,273 -
-
NP to SH 418,187 93,376 54,655 27,283 80,056 63,568 12,454 934.17%
-
Tax Rate -151.42% -12.75% 35.13% 7.45% 74.34% 60.52% 229.45% -
Total Cost 1,686,006 1,338,527 1,567,103 386,939 1,532,521 1,016,971 1,362,597 15.21%
-
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 66,529 66,529 - 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% 6.93% 3.96% 1.93% 5.83% 4.75% 0.97% -
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 255.02 174.17 195.75 50.15 189.88 128.21 162.25 35.07%
EPS 50.28 11.23 6.57 3.28 9.68 7.70 1.52 923.92%
DPS 31.00 8.00 8.00 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 254.89 174.09 195.66 50.12 189.79 128.14 162.17 35.07%
EPS 50.26 11.22 6.57 3.28 9.62 7.64 1.50 932.70%
DPS 30.98 8.00 8.00 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 1.53 1.35 6.50 1.82 2.60 2.22 -41.93%
P/EPS 4.97 23.78 40.17 99.37 35.84 43.56 240.39 -92.41%
EY 20.11 4.21 2.49 1.01 2.79 2.30 0.42 1209.32%
DY 12.40 3.00 3.03 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 1.54 1.28 6.04 1.69 2.57 2.16 -43.30%
P/EPS 4.65 23.96 38.04 92.36 33.35 43.17 233.71 -92.60%
EY 21.49 4.17 2.63 1.08 3.00 2.32 0.43 1247.15%
DY 13.25 2.97 3.20 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