[EDGENTA] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -69.62%
YoY- -87.03%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 2,222,588 2,013,848 3,255,866 2,698,648 2,987,574 2,792,190 650,948 22.70%
PBT 185,584 180,474 187,546 20,506 309,316 236,792 72,888 16.84%
Tax -49,334 -50,208 -65,886 -47,052 -81,184 -59,110 -24,252 12.55%
NP 136,250 130,266 121,660 -26,546 228,132 177,682 48,636 18.72%
-
NP to SH 134,040 125,912 109,310 24,908 192,052 153,350 37,588 23.59%
-
Tax Rate 26.58% 27.82% 35.13% 229.45% 26.25% 24.96% 33.27% -
Total Cost 2,086,338 1,883,582 3,134,206 2,725,194 2,759,442 2,614,508 602,312 22.99%
-
Net Worth 1,505,239 1,447,025 1,380,495 1,289,017 1,212,531 363,263 511,574 19.69%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 99,794 99,794 133,059 - - - - -
Div Payout % 74.45% 79.26% 121.73% - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,505,239 1,447,025 1,380,495 1,289,017 1,212,531 363,263 511,574 19.69%
NOSH 831,624 831,624 831,624 831,624 813,779 363,263 362,818 14.81%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 6.13% 6.47% 3.74% -0.98% 7.64% 6.36% 7.47% -
ROE 8.90% 8.70% 7.92% 1.93% 15.84% 42.21% 7.35% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 267.26 242.16 391.51 324.50 367.12 768.64 179.41 6.86%
EPS 16.12 15.14 13.14 3.04 23.60 18.86 10.36 7.64%
DPS 12.00 12.00 16.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.74 1.66 1.55 1.49 1.00 1.41 4.24%
Adjusted Per Share Value based on latest NOSH - 831,624
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 267.13 242.04 391.31 324.34 359.07 335.59 78.24 22.69%
EPS 16.11 15.13 13.14 2.99 23.08 18.43 4.52 23.58%
DPS 11.99 11.99 15.99 0.00 0.00 0.00 0.00 -
NAPS 1.8091 1.7391 1.6592 1.5492 1.4573 0.4366 0.6148 19.69%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.87 1.90 2.64 3.60 3.45 3.50 1.78 -
P/RPS 1.07 0.78 0.67 1.11 0.94 0.46 0.99 1.30%
P/EPS 17.81 12.55 20.08 120.20 14.62 8.29 17.18 0.60%
EY 5.62 7.97 4.98 0.83 6.84 12.06 5.82 -0.58%
DY 4.18 6.32 6.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.09 1.59 2.32 2.32 3.50 1.26 3.95%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 29/08/18 22/08/17 29/08/16 28/08/15 26/08/14 28/08/13 -
Price 3.27 2.28 2.50 3.50 3.13 3.52 2.32 -
P/RPS 1.22 0.94 0.64 1.08 0.85 0.46 1.29 -0.92%
P/EPS 20.29 15.06 19.02 116.86 13.26 8.34 22.39 -1.62%
EY 4.93 6.64 5.26 0.86 7.54 11.99 4.47 1.64%
DY 3.67 5.26 6.40 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.31 1.51 2.26 2.10 3.52 1.65 1.55%

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