[EDGENTA] QoQ 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- 735.75%
YoY- -26.88%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 858,913 417,055 512,900 373,441 697,508 651,816 895,246 -2.72%
PBT 46,536 32,542 56,815 49,077 -16,290 26,543 42,650 5.99%
Tax -15,822 -2,426 -59,465 13,418 -16,508 -7,018 -26,936 -29.88%
NP 30,714 30,116 -2,650 62,495 -32,798 19,525 15,714 56.39%
-
NP to SH 27,372 27,283 16,488 51,114 -8,040 20,494 25,252 5.52%
-
Tax Rate 34.00% 7.45% 104.66% -27.34% - 26.44% 63.16% -
Total Cost 828,199 386,939 515,550 310,946 730,306 632,291 879,532 -3.93%
-
Net Worth 1,380,495 1,413,760 1,372,179 1,338,914 1,289,017 1,211,748 1,344,058 1.80%
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 - - - 122,187 -33.34%
Div Payout % 243.06% - 353.07% - - - 483.87% -
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 1,344,058 1.80%
NOSH 831,624 831,624 831,624 831,624 831,624 813,253 814,580 1.39%
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 3.58% 7.22% -0.52% 16.73% -4.70% 3.00% 1.76% -
ROE 1.98% 1.93% 1.20% 3.82% -0.62% 1.69% 1.88% -
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 103.28 50.15 61.67 44.91 83.87 80.15 109.90 -4.06%
EPS 3.29 3.28 1.98 6.15 -0.97 2.52 3.10 4.04%
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 103.28 50.15 61.67 44.91 83.87 78.38 107.65 -2.72%
EPS 3.29 3.28 1.98 6.15 -0.97 2.46 3.04 5.41%
DPS 8.00 0.00 7.00 0.00 0.00 0.00 14.69 -33.33%
NAPS 1.66 1.70 1.65 1.61 1.55 1.4571 1.6162 1.80%
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 2.56 6.50 5.59 7.42 4.29 4.55 3.01 -10.24%
P/EPS 80.21 99.37 174.01 54.18 -372.37 144.84 106.77 -17.37%
EY 1.25 1.01 0.57 1.85 -0.27 0.69 0.94 20.94%
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 2.42 6.04 5.20 7.35 4.17 4.77 3.09 -15.04%
P/EPS 75.96 92.36 161.91 53.69 -362.03 151.59 109.68 -21.73%
EY 1.32 1.08 0.62 1.86 -0.28 0.66 0.91 28.17%
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