[EDGENTA] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -38.33%
YoY- -51.47%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 2,000,904 2,235,665 2,618,011 2,978,570 3,075,563 3,123,033 3,132,186 -25.80%
PBT 122,144 116,145 101,980 161,014 278,656 305,419 388,968 -53.76%
Tax -64,981 -69,573 -37,044 -78,820 -87,930 -95,886 -105,619 -27.64%
NP 57,163 46,572 64,936 82,194 190,726 209,533 283,349 -65.56%
-
NP to SH 86,845 80,056 88,820 107,609 174,501 191,181 239,229 -49.08%
-
Tax Rate 53.20% 59.90% 36.32% 48.95% 31.56% 31.39% 27.15% -
Total Cost 1,943,741 2,189,093 2,553,075 2,896,376 2,884,837 2,913,500 2,848,837 -22.47%
-
Net Worth 1,413,760 1,372,179 1,338,914 1,289,017 1,211,748 1,344,058 1,302,034 5.63%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 58,213 58,213 122,187 122,187 122,187 122,187 40,677 26.96%
Div Payout % 67.03% 72.72% 137.57% 113.55% 70.02% 63.91% 17.00% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,413,760 1,372,179 1,338,914 1,289,017 1,211,748 1,344,058 1,302,034 5.63%
NOSH 831,624 831,624 831,624 831,624 813,253 814,580 813,771 1.45%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 2.86% 2.08% 2.48% 2.76% 6.20% 6.71% 9.05% -
ROE 6.14% 5.83% 6.63% 8.35% 14.40% 14.22% 18.37% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 240.60 268.83 314.81 358.16 378.18 383.39 384.90 -26.87%
EPS 10.44 9.63 10.68 12.94 21.46 23.47 29.40 -49.82%
DPS 7.00 7.00 14.69 14.69 15.00 15.00 5.00 25.12%
NAPS 1.70 1.65 1.61 1.55 1.49 1.65 1.60 4.12%
Adjusted Per Share Value based on latest NOSH - 831,624
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 240.60 268.83 314.81 358.16 369.83 375.53 376.63 -25.80%
EPS 10.44 9.63 10.68 12.94 20.98 22.99 28.77 -49.09%
DPS 7.00 7.00 14.69 14.69 14.69 14.69 4.89 26.98%
NAPS 1.70 1.65 1.61 1.55 1.4571 1.6162 1.5657 5.63%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.26 3.45 3.33 3.60 3.65 3.31 3.55 -
P/RPS 1.35 1.28 1.06 1.01 0.97 0.86 0.92 29.10%
P/EPS 31.22 35.84 31.18 27.82 17.01 14.10 12.08 88.21%
EY 3.20 2.79 3.21 3.59 5.88 7.09 8.28 -46.91%
DY 2.15 2.03 4.41 4.08 4.11 4.53 1.41 32.44%
P/NAPS 1.92 2.09 2.07 2.32 2.45 2.01 2.22 -9.21%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 24/02/17 24/11/16 29/08/16 27/05/16 29/02/16 25/11/15 -
Price 3.03 3.21 3.30 3.50 3.82 3.40 3.39 -
P/RPS 1.26 1.19 1.05 0.98 1.01 0.89 0.88 27.00%
P/EPS 29.02 33.35 30.90 27.05 17.80 14.49 11.53 84.92%
EY 3.45 3.00 3.24 3.70 5.62 6.90 8.67 -45.86%
DY 2.31 2.18 4.45 4.20 3.93 4.41 1.47 35.12%
P/NAPS 1.78 1.95 2.05 2.26 2.56 2.06 2.12 -10.99%

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