[EDGENTA] QoQ TTM 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- -17.46%
YoY- -62.87%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 3,209,583 2,000,904 2,235,665 2,618,011 2,978,570 3,075,563 3,123,033 1.84%
PBT 197,317 122,144 116,145 101,980 161,014 278,656 305,419 -25.28%
Tax -76,642 -64,981 -69,573 -37,044 -78,820 -87,930 -95,886 -13.88%
NP 120,675 57,163 46,572 64,936 82,194 190,726 209,533 -30.80%
-
NP to SH 122,257 86,845 80,056 88,820 107,609 174,501 191,181 -25.79%
-
Tax Rate 38.84% 53.20% 59.90% 36.32% 48.95% 31.56% 31.39% -
Total Cost 3,088,908 1,943,741 2,189,093 2,553,075 2,896,376 2,884,837 2,913,500 3.97%
-
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 124,820 58,213 58,213 122,187 122,187 122,187 122,187 1.43%
Div Payout % 102.10% 67.03% 72.72% 137.57% 113.55% 70.02% 63.91% -
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 3.76% 2.86% 2.08% 2.48% 2.76% 6.20% 6.71% -
ROE 8.86% 6.14% 5.83% 6.63% 8.35% 14.40% 14.22% -
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 385.94 240.60 268.83 314.81 358.16 378.18 383.39 0.44%
EPS 14.70 10.44 9.63 10.68 12.94 21.46 23.47 -26.81%
DPS 15.00 7.00 7.00 14.69 14.69 15.00 15.00 0.00%
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 385.75 240.48 268.70 314.65 357.99 369.64 375.35 1.84%
EPS 14.69 10.44 9.62 10.68 12.93 20.97 22.98 -25.81%
DPS 15.00 7.00 7.00 14.69 14.69 14.69 14.69 1.40%
NAPS 1.6592 1.6992 1.6492 1.6092 1.5492 1.4564 1.6154 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 0.68 1.35 1.28 1.06 1.01 0.97 0.86 -14.50%
P/EPS 17.96 31.22 35.84 31.18 27.82 17.01 14.10 17.52%
EY 5.57 3.20 2.79 3.21 3.59 5.88 7.09 -14.87%
DY 5.68 2.15 2.03 4.41 4.08 4.11 4.53 16.29%
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 0.65 1.26 1.19 1.05 0.98 1.01 0.89 -18.91%
P/EPS 17.01 29.02 33.35 30.90 27.05 17.80 14.49 11.29%
EY 5.88 3.45 3.00 3.24 3.70 5.62 6.90 -10.12%
DY 6.00 2.31 2.18 4.45 4.20 3.93 4.41 22.80%
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