[EDGENTA] QoQ TTM Result on 31-Dec-2017 [#4]

Announcement Date
20-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 280.64%
YoY- 422.37%
Quarter Report
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 2,207,563 2,202,350 2,515,129 2,823,359 3,008,013 3,209,583 2,000,904 6.76%
PBT 190,756 197,777 196,584 201,313 146,220 197,317 122,144 34.57%
Tax 217,157 241,286 238,563 233,447 -38,943 -76,642 -64,981 -
NP 407,913 439,063 435,147 434,760 107,277 120,675 57,163 270.21%
-
NP to SH 405,322 426,488 420,455 418,187 109,864 122,257 86,845 179.01%
-
Tax Rate -113.84% -122.00% -121.35% -115.96% 26.63% 38.84% 53.20% -
Total Cost 1,799,650 1,763,287 2,079,982 2,388,599 2,900,736 3,088,908 1,943,741 -5.00%
-
Net Worth 1,422,077 1,447,025 1,413,760 1,555,136 1,347,230 1,380,495 1,413,760 0.39%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 241,170 241,170 257,803 257,803 124,820 124,820 58,213 157.72%
Div Payout % 59.50% 56.55% 61.32% 61.65% 113.61% 102.10% 67.03% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,422,077 1,447,025 1,413,760 1,555,136 1,347,230 1,380,495 1,413,760 0.39%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 18.48% 19.94% 17.30% 15.40% 3.57% 3.76% 2.86% -
ROE 28.50% 29.47% 29.74% 26.89% 8.15% 8.86% 6.14% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 265.45 264.83 302.44 339.50 361.70 385.94 240.60 6.76%
EPS 48.74 51.28 50.56 50.29 13.21 14.70 10.44 179.07%
DPS 29.00 29.00 31.00 31.00 15.00 15.00 7.00 157.72%
NAPS 1.71 1.74 1.70 1.87 1.62 1.66 1.70 0.39%
Adjusted Per Share Value based on latest NOSH - 831,624
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 265.45 264.83 302.44 339.50 361.70 385.94 240.60 6.76%
EPS 48.74 51.28 50.56 50.29 13.21 14.70 10.44 179.07%
DPS 29.00 29.00 31.00 31.00 15.00 15.00 7.00 157.72%
NAPS 1.71 1.74 1.70 1.87 1.62 1.66 1.70 0.39%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.54 1.90 2.38 2.50 2.67 2.64 3.26 -
P/RPS 0.96 0.72 0.79 0.74 0.74 0.68 1.35 -20.31%
P/EPS 5.21 3.70 4.71 4.97 20.21 17.96 31.22 -69.65%
EY 19.19 26.99 21.24 20.11 4.95 5.57 3.20 229.71%
DY 11.42 15.26 13.03 12.40 5.62 5.68 2.15 204.11%
P/NAPS 1.49 1.09 1.40 1.34 1.65 1.59 1.92 -15.53%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 29/08/18 23/05/18 20/02/18 28/11/17 22/08/17 22/05/17 -
Price 2.60 2.28 2.02 2.34 2.69 2.50 3.03 -
P/RPS 0.98 0.86 0.67 0.69 0.74 0.65 1.26 -15.41%
P/EPS 5.33 4.45 4.00 4.65 20.36 17.01 29.02 -67.65%
EY 18.75 22.49 25.03 21.49 4.91 5.88 3.45 208.79%
DY 11.15 12.72 15.35 13.25 5.58 6.00 2.31 185.33%
P/NAPS 1.52 1.31 1.19 1.25 1.66 1.51 1.78 -9.98%

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