[EDGENTA] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -39.6%
YoY- 215.06%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,512,314 2,437,977 2,348,900 2,293,243 2,201,360 2,112,392 2,022,261 15.54%
PBT 89,391 89,987 80,702 79,366 102,355 71,486 41,495 66.72%
Tax -44,118 -40,413 -35,681 -35,601 -29,716 -26,971 -30,587 27.63%
NP 45,273 49,574 45,021 43,765 72,639 44,515 10,908 158.03%
-
NP to SH 45,286 49,841 45,110 42,401 70,200 42,043 8,996 193.43%
-
Tax Rate 49.35% 44.91% 44.21% 44.86% 29.03% 37.73% 73.71% -
Total Cost 2,467,041 2,388,403 2,303,879 2,249,478 2,128,721 2,067,877 2,011,353 14.57%
-
Net Worth 1,563,453 1,546,820 1,521,872 1,530,188 1,513,555 1,521,872 1,513,555 2.18%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 24,948 24,948 24,948 24,948 - - - -
Div Payout % 55.09% 50.06% 55.31% 58.84% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,563,453 1,546,820 1,521,872 1,530,188 1,513,555 1,521,872 1,513,555 2.18%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.80% 2.03% 1.92% 1.91% 3.30% 2.11% 0.54% -
ROE 2.90% 3.22% 2.96% 2.77% 4.64% 2.76% 0.59% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 302.10 293.16 282.45 275.75 264.71 254.01 243.17 15.54%
EPS 5.45 5.99 5.42 5.10 8.44 5.06 1.08 193.91%
DPS 3.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.88 1.86 1.83 1.84 1.82 1.83 1.82 2.18%
Adjusted Per Share Value based on latest NOSH - 831,624
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 301.95 293.01 282.31 275.62 264.58 253.88 243.05 15.54%
EPS 5.44 5.99 5.42 5.10 8.44 5.05 1.08 193.55%
DPS 3.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.8791 1.8591 1.8291 1.8391 1.8191 1.8291 1.8191 2.18%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.15 1.31 1.63 1.62 1.75 1.69 1.77 -
P/RPS 0.38 0.45 0.58 0.59 0.66 0.67 0.73 -35.26%
P/EPS 21.12 21.86 30.05 31.77 20.73 33.43 163.63 -74.42%
EY 4.74 4.57 3.33 3.15 4.82 2.99 0.61 291.82%
DY 2.61 2.29 1.84 1.85 0.00 0.00 0.00 -
P/NAPS 0.61 0.70 0.89 0.88 0.96 0.92 0.97 -26.57%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 -
Price 1.06 1.30 1.53 1.58 1.58 1.73 1.78 -
P/RPS 0.35 0.44 0.54 0.57 0.60 0.68 0.73 -38.71%
P/EPS 19.47 21.69 28.21 30.99 18.72 34.22 164.55 -75.86%
EY 5.14 4.61 3.55 3.23 5.34 2.92 0.61 313.54%
DY 2.83 2.31 1.96 1.90 0.00 0.00 0.00 -
P/NAPS 0.56 0.70 0.84 0.86 0.87 0.95 0.98 -31.11%

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