[EDGENTA] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -77.97%
YoY- 10.53%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,411,195 1,698,931 1,111,294 515,876 2,182,605 1,535,251 1,006,924 78.70%
PBT 244,951 118,694 92,792 46,036 198,216 115,329 90,237 94.24%
Tax -56,910 -33,292 -24,667 -12,561 -46,047 -32,249 -25,104 72.31%
NP 188,041 85,402 68,125 33,475 152,169 83,080 65,133 102.36%
-
NP to SH 181,783 84,295 67,020 32,664 148,238 80,511 62,956 102.38%
-
Tax Rate 23.23% 28.05% 26.58% 27.29% 23.23% 27.96% 27.82% -
Total Cost 2,223,154 1,613,529 1,043,169 482,401 2,030,436 1,452,171 941,791 77.00%
-
Net Worth 1,571,769 1,471,974 1,505,239 1,463,658 1,505,239 1,422,077 1,447,025 5.65%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 116,427 49,897 49,897 - 116,427 49,897 49,897 75.65%
Div Payout % 64.05% 59.19% 74.45% - 78.54% 61.98% 79.26% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,571,769 1,471,974 1,505,239 1,463,658 1,505,239 1,422,077 1,447,025 5.65%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.80% 5.03% 6.13% 6.49% 6.97% 5.41% 6.47% -
ROE 11.57% 5.73% 4.45% 2.23% 9.85% 5.66% 4.35% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 289.94 204.29 133.63 62.03 262.45 184.61 121.08 78.70%
EPS 21.86 10.14 8.06 3.93 17.83 9.68 7.57 102.39%
DPS 14.00 6.00 6.00 0.00 14.00 6.00 6.00 75.64%
NAPS 1.89 1.77 1.81 1.76 1.81 1.71 1.74 5.65%
Adjusted Per Share Value based on latest NOSH - 831,624
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 289.80 204.19 133.56 62.00 262.32 184.52 121.02 78.70%
EPS 21.85 10.13 8.05 3.93 17.82 9.68 7.57 102.33%
DPS 13.99 6.00 6.00 0.00 13.99 6.00 6.00 75.56%
NAPS 1.8891 1.7691 1.8091 1.7591 1.8091 1.7092 1.7391 5.65%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.01 3.52 2.87 2.78 2.72 2.54 1.90 -
P/RPS 1.04 1.72 2.15 4.48 1.04 1.38 1.57 -23.95%
P/EPS 13.77 34.73 35.61 70.78 15.26 26.24 25.10 -32.91%
EY 7.26 2.88 2.81 1.41 6.55 3.81 3.98 49.12%
DY 4.65 1.70 2.09 0.00 5.15 2.36 3.16 29.28%
P/NAPS 1.59 1.99 1.59 1.58 1.50 1.49 1.09 28.53%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 22/11/19 27/08/19 29/05/19 25/02/19 29/11/18 29/08/18 -
Price 2.60 3.05 3.27 2.66 2.84 2.60 2.28 -
P/RPS 0.90 1.49 2.45 4.29 1.08 1.41 1.88 -38.72%
P/EPS 11.89 30.09 40.58 67.72 15.93 26.86 30.12 -46.09%
EY 8.41 3.32 2.46 1.48 6.28 3.72 3.32 85.51%
DY 5.38 1.97 1.83 0.00 4.93 2.31 2.63 60.93%
P/NAPS 1.38 1.72 1.81 1.51 1.57 1.52 1.31 3.52%

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