[EDGENTA] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 2.1%
YoY- -64.0%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,411,195 2,346,285 2,286,975 2,237,691 2,182,605 2,207,563 2,202,350 6.20%
PBT 244,951 201,581 200,771 201,744 198,216 190,756 197,777 15.28%
Tax -56,910 -47,090 -45,610 -46,603 -46,047 217,157 241,286 -
NP 188,041 154,491 155,161 155,141 152,169 407,913 439,063 -43.09%
-
NP to SH 181,783 152,022 152,302 151,351 148,238 405,322 426,488 -43.27%
-
Tax Rate 23.23% 23.36% 22.72% 23.10% 23.23% -113.84% -122.00% -
Total Cost 2,223,154 2,191,794 2,131,814 2,082,550 2,030,436 1,799,650 1,763,287 16.65%
-
Net Worth 1,571,769 1,471,974 1,505,239 1,463,658 1,505,239 1,422,077 1,447,025 5.65%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 116,427 116,427 116,427 116,427 116,427 241,170 241,170 -38.37%
Div Payout % 64.05% 76.59% 76.45% 76.93% 78.54% 59.50% 56.55% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,571,769 1,471,974 1,505,239 1,463,658 1,505,239 1,422,077 1,447,025 5.65%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.80% 6.58% 6.78% 6.93% 6.97% 18.48% 19.94% -
ROE 11.57% 10.33% 10.12% 10.34% 9.85% 28.50% 29.47% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 289.94 282.13 275.00 269.07 262.45 265.45 264.83 6.20%
EPS 21.86 18.28 18.31 18.20 17.83 48.74 51.28 -43.27%
DPS 14.00 14.00 14.00 14.00 14.00 29.00 29.00 -38.37%
NAPS 1.89 1.77 1.81 1.76 1.81 1.71 1.74 5.65%
Adjusted Per Share Value based on latest NOSH - 831,624
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 289.94 282.13 275.00 269.07 262.45 265.45 264.83 6.20%
EPS 21.86 18.28 18.31 18.20 17.83 48.74 51.28 -43.27%
DPS 14.00 14.00 14.00 14.00 14.00 29.00 29.00 -38.37%
NAPS 1.89 1.77 1.81 1.76 1.81 1.71 1.74 5.65%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.01 3.52 2.87 2.78 2.72 2.54 1.90 -
P/RPS 1.04 1.25 1.04 1.03 1.04 0.96 0.72 27.69%
P/EPS 13.77 19.26 15.67 15.28 15.26 5.21 3.70 139.57%
EY 7.26 5.19 6.38 6.55 6.55 19.19 26.99 -58.23%
DY 4.65 3.98 4.88 5.04 5.15 11.42 15.26 -54.61%
P/NAPS 1.59 1.99 1.59 1.58 1.50 1.49 1.09 28.53%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 22/11/19 27/08/19 29/05/19 25/02/19 29/11/18 29/08/18 -
Price 2.60 3.05 3.27 2.66 2.84 2.60 2.28 -
P/RPS 0.90 1.08 1.19 0.99 1.08 0.98 0.86 3.06%
P/EPS 11.89 16.68 17.86 14.62 15.93 5.33 4.45 92.20%
EY 8.41 5.99 5.60 6.84 6.28 18.75 22.49 -48.00%
DY 5.38 4.59 4.28 5.26 4.93 11.15 12.72 -43.56%
P/NAPS 1.38 1.72 1.81 1.51 1.57 1.52 1.31 3.52%

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