[EDGENTA] QoQ TTM Result on 30-Jun-2019 [#2]

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
TTM Result
Revenue	2,397,191	2,411,195	2,346,285	2,286,975	2,237,691	2,182,605	2,207,563	5.64%
YoY %	-0.58%	2.77%	2.59%	2.20%	2.52%	-1.13%	-	-
Horiz. %	108.59%	109.22%	106.28%	103.60%	101.36%	98.87%	100.00%	-
PBT	219,223	244,951	201,581	200,771	201,744	198,216	190,756	9.70%
YoY %	-10.50%	21.51%	0.40%	-0.48%	1.78%	3.91%	-	-
Horiz. %	114.92%	128.41%	105.67%	105.25%	105.76%	103.91%	100.00%	-
Tax	-52,521	-56,910	-47,090	-45,610	-46,603	-46,047	217,157	-
YoY %	7.71%	-20.85%	-3.24%	2.13%	-1.21%	-121.20%	-	-
Horiz. %	-24.19%	-26.21%	-21.68%	-21.00%	-21.46%	-21.20%	100.00%	-
NP	166,702	188,041	154,491	155,161	155,141	152,169	407,913	-44.89%
YoY %	-11.35%	21.72%	-0.43%	0.01%	1.95%	-62.70%	-	-
Horiz. %	40.87%	46.10%	37.87%	38.04%	38.03%	37.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	160,275	181,783	152,022	152,302	151,351	148,238	405,322	-46.09%
YoY %	-11.83%	19.58%	-0.18%	0.63%	2.10%	-63.43%	-	-
Horiz. %	39.54%	44.85%	37.51%	37.58%	37.34%	36.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.96%	23.23%	23.36%	22.72%	23.10%	23.23%	-113.84%	-
YoY %	3.14%	-0.56%	2.82%	-1.65%	-0.56%	120.41%	-	-
Horiz. %	-21.05%	-20.41%	-20.52%	-19.96%	-20.29%	-20.41%	100.00%	-
Total Cost	2,230,489	2,223,154	2,191,794	2,131,814	2,082,550	2,030,436	1,799,650	15.36%
YoY %	0.33%	1.43%	2.81%	2.37%	2.57%	12.82%	-	-
Horiz. %	123.94%	123.53%	121.79%	118.46%	115.72%	112.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,521,872	1,571,769	1,471,974	1,505,239	1,463,658	1,505,239	1,422,077	4.62%
YoY %	-3.17%	6.78%	-2.21%	2.84%	-2.76%	5.85%	-	-
Horiz. %	107.02%	110.53%	103.51%	105.85%	102.92%	105.85%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	116,427	116,427	116,427	116,427	116,427	116,427	241,170	-38.43%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-51.72%	-	-
Horiz. %	48.28%	48.28%	48.28%	48.28%	48.28%	48.28%	100.00%	-
Div Payout %	72.64%	64.05%	76.59%	76.45%	76.93%	78.54%	59.50%	-
YoY %	13.41%	-16.37%	0.18%	-0.62%	-2.05%	32.00%	-	-
Horiz. %	122.08%	107.65%	128.72%	128.49%	129.29%	132.00%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	1,521,872	1,571,769	1,471,974	1,505,239	1,463,658	1,505,239	1,422,077	4.62%
YoY %	-3.17%	6.78%	-2.21%	2.84%	-2.76%	5.85%	-	-
Horiz. %	107.02%	110.53%	103.51%	105.85%	102.92%	105.85%	100.00%	-
NOSH	831,624	831,624	831,624	831,624	831,624	831,624	831,624	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	6.95%	7.80%	6.58%	6.78%	6.93%	6.97%	18.48%	-
YoY %	-10.90%	18.54%	-2.95%	-2.16%	-0.57%	-62.28%	-	-
Horiz. %	37.61%	42.21%	35.61%	36.69%	37.50%	37.72%	100.00%	-
ROE	10.53%	11.57%	10.33%	10.12%	10.34%	9.85%	28.50%	-
YoY %	-8.99%	12.00%	2.08%	-2.13%	4.97%	-65.44%	-	-
Horiz. %	36.95%	40.60%	36.25%	35.51%	36.28%	34.56%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	288.25	289.94	282.13	275.00	269.07	262.45	265.45	5.64%
YoY %	-0.58%	2.77%	2.59%	2.20%	2.52%	-1.13%	-	-
Horiz. %	108.59%	109.23%	106.28%	103.60%	101.36%	98.87%	100.00%	-
EPS	19.27	21.86	18.28	18.31	18.20	17.83	48.74	-46.10%
YoY %	-11.85%	19.58%	-0.16%	0.60%	2.08%	-63.42%	-	-
Horiz. %	39.54%	44.85%	37.51%	37.57%	37.34%	36.58%	100.00%	-
DPS	14.00	14.00	14.00	14.00	14.00	14.00	29.00	-38.43%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-51.72%	-	-
Horiz. %	48.28%	48.28%	48.28%	48.28%	48.28%	48.28%	100.00%	-
NAPS	1.83	1.89	1.77	1.81	1.76	1.81	1.71	4.62%
YoY %	-3.17%	6.78%	-2.21%	2.84%	-2.76%	5.85%	-	-
Horiz. %	107.02%	110.53%	103.51%	105.85%	102.92%	105.85%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 831,624
RPS	288.11	289.80	281.99	274.87	268.94	262.32	265.32	5.64%
YoY %	-0.58%	2.77%	2.59%	2.20%	2.52%	-1.13%	-	-
Horiz. %	108.59%	109.23%	106.28%	103.60%	101.36%	98.87%	100.00%	-
EPS	19.26	21.85	18.27	18.30	18.19	17.82	48.71	-46.09%
YoY %	-11.85%	19.59%	-0.16%	0.60%	2.08%	-63.42%	-	-
Horiz. %	39.54%	44.86%	37.51%	37.57%	37.34%	36.58%	100.00%	-
DPS	13.99	13.99	13.99	13.99	13.99	13.99	28.99	-38.44%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-51.74%	-	-
Horiz. %	48.26%	48.26%	48.26%	48.26%	48.26%	48.26%	100.00%	-
NAPS	1.8291	1.8891	1.7691	1.8091	1.7591	1.8091	1.7092	4.61%
YoY %	-3.18%	6.78%	-2.21%	2.84%	-2.76%	5.84%	-	-
Horiz. %	107.01%	110.53%	103.50%	105.84%	102.92%	105.84%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	2.27	3.01	3.52	2.87	2.78	2.72	2.54	-
P/RPS	0.79	1.04	1.25	1.04	1.03	1.04	0.96	-12.17%
YoY %	-24.04%	-16.80%	20.19%	0.97%	-0.96%	8.33%	-	-
Horiz. %	82.29%	108.33%	130.21%	108.33%	107.29%	108.33%	100.00%	-
P/EPS	11.78	13.77	19.26	15.67	15.28	15.26	5.21	72.18%
YoY %	-14.45%	-28.50%	22.91%	2.55%	0.13%	192.90%	-	-
Horiz. %	226.10%	264.30%	369.67%	300.77%	293.28%	292.90%	100.00%	-
EY	8.49	7.26	5.19	6.38	6.55	6.55	19.19	-41.90%
YoY %	16.94%	39.88%	-18.65%	-2.60%	0.00%	-65.87%	-	-
Horiz. %	44.24%	37.83%	27.05%	33.25%	34.13%	34.13%	100.00%	-
DY	6.17	4.65	3.98	4.88	5.04	5.15	11.42	-33.63%
YoY %	32.69%	16.83%	-18.44%	-3.17%	-2.14%	-54.90%	-	-
Horiz. %	54.03%	40.72%	34.85%	42.73%	44.13%	45.10%	100.00%	-
P/NAPS	1.24	1.59	1.99	1.59	1.58	1.50	1.49	-11.51%
YoY %	-22.01%	-20.10%	25.16%	0.63%	5.33%	0.67%	-	-
Horiz. %	83.22%	106.71%	133.56%	106.71%	106.04%	100.67%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	21/05/20	26/02/20	22/11/19	27/08/19	29/05/19	25/02/19	29/11/18	-
Price	2.57	2.60	3.05	3.27	2.66	2.84	2.60	-
P/RPS	0.89	0.90	1.08	1.19	0.99	1.08	0.98	-6.21%
YoY %	-1.11%	-16.67%	-9.24%	20.20%	-8.33%	10.20%	-	-
Horiz. %	90.82%	91.84%	110.20%	121.43%	101.02%	110.20%	100.00%	-
P/EPS	13.34	11.89	16.68	17.86	14.62	15.93	5.33	84.23%
YoY %	12.20%	-28.72%	-6.61%	22.16%	-8.22%	198.87%	-	-
Horiz. %	250.28%	223.08%	312.95%	335.08%	274.30%	298.87%	100.00%	-
EY	7.50	8.41	5.99	5.60	6.84	6.28	18.75	-45.68%
YoY %	-10.82%	40.40%	6.96%	-18.13%	8.92%	-66.51%	-	-
Horiz. %	40.00%	44.85%	31.95%	29.87%	36.48%	33.49%	100.00%	-
DY	5.45	5.38	4.59	4.28	5.26	4.93	11.15	-37.92%
YoY %	1.30%	17.21%	7.24%	-18.63%	6.69%	-55.78%	-	-
Horiz. %	48.88%	48.25%	41.17%	38.39%	47.17%	44.22%	100.00%	-
P/NAPS	1.40	1.38	1.72	1.81	1.51	1.57	1.52	-5.33%
YoY %	1.45%	-19.77%	-4.97%	19.87%	-3.82%	3.29%	-	-
Horiz. %	92.11%	90.79%	113.16%	119.08%	99.34%	103.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos