[EDGENTA] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -11.83%
YoY- 5.9%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 2,040,581 2,145,512 2,250,242 2,397,191 2,411,195 2,346,285 2,286,975 -7.28%
PBT 45,889 115,091 156,144 219,223 244,951 201,581 200,771 -62.44%
Tax -30,955 -47,042 -51,408 -52,521 -56,910 -47,090 -45,610 -22.68%
NP 14,934 68,049 104,736 166,702 188,041 154,491 155,161 -78.84%
-
NP to SH 13,458 62,718 99,005 160,275 181,783 152,022 152,302 -80.01%
-
Tax Rate 67.46% 40.87% 32.92% 23.96% 23.23% 23.36% 22.72% -
Total Cost 2,025,647 2,077,463 2,145,506 2,230,489 2,223,154 2,191,794 2,131,814 -3.33%
-
Net Worth 1,496,923 1,455,342 1,480,290 1,521,872 1,571,769 1,471,974 1,505,239 -0.36%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - 66,529 66,529 116,427 116,427 116,427 116,427 -
Div Payout % - 106.08% 67.20% 72.64% 64.05% 76.59% 76.45% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,496,923 1,455,342 1,480,290 1,521,872 1,571,769 1,471,974 1,505,239 -0.36%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 0.73% 3.17% 4.65% 6.95% 7.80% 6.58% 6.78% -
ROE 0.90% 4.31% 6.69% 10.53% 11.57% 10.33% 10.12% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 245.37 257.99 270.58 288.25 289.94 282.13 275.00 -7.28%
EPS 1.62 7.54 11.91 19.27 21.86 18.28 18.31 -79.99%
DPS 0.00 8.00 8.00 14.00 14.00 14.00 14.00 -
NAPS 1.80 1.75 1.78 1.83 1.89 1.77 1.81 -0.36%
Adjusted Per Share Value based on latest NOSH - 831,624
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 245.25 257.86 270.45 288.11 289.80 281.99 274.87 -7.28%
EPS 1.62 7.54 11.90 19.26 21.85 18.27 18.30 -79.99%
DPS 0.00 8.00 8.00 13.99 13.99 13.99 13.99 -
NAPS 1.7991 1.7491 1.7791 1.8291 1.8891 1.7691 1.8091 -0.36%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.91 2.03 1.94 2.27 3.01 3.52 2.87 -
P/RPS 0.78 0.79 0.72 0.79 1.04 1.25 1.04 -17.37%
P/EPS 118.03 26.92 16.30 11.78 13.77 19.26 15.67 281.90%
EY 0.85 3.72 6.14 8.49 7.26 5.19 6.38 -73.75%
DY 0.00 3.94 4.12 6.17 4.65 3.98 4.88 -
P/NAPS 1.06 1.16 1.09 1.24 1.59 1.99 1.59 -23.59%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 25/11/20 26/08/20 21/05/20 26/02/20 22/11/19 27/08/19 -
Price 1.52 1.97 2.23 2.57 2.60 3.05 3.27 -
P/RPS 0.62 0.76 0.82 0.89 0.90 1.08 1.19 -35.12%
P/EPS 93.93 26.12 18.73 13.34 11.89 16.68 17.86 200.90%
EY 1.06 3.83 5.34 7.50 8.41 5.99 5.60 -66.86%
DY 0.00 4.06 3.59 5.45 5.38 4.59 4.28 -
P/NAPS 0.84 1.13 1.25 1.40 1.38 1.72 1.81 -39.91%

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