[EDGENTA] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 240.28%
YoY- -61.69%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,265,241 2,047,001 1,931,272 1,421,590 2,970,382 2,913,184 656,968 22.90%
PBT 158,258 153,772 129,993 166,234 350,358 264,350 89,477 9.96%
Tax -44,389 -42,998 16,576 -100,605 -91,933 -61,178 -27,132 8.54%
NP 113,869 110,773 146,569 65,629 258,425 203,172 62,345 10.55%
-
NP to SH 112,393 107,348 124,501 84,757 221,238 172,114 44,465 16.70%
-
Tax Rate 28.05% 27.96% -12.75% 60.52% 26.24% 23.14% 30.32% -
Total Cost 2,151,372 1,936,228 1,784,702 1,355,961 2,711,957 2,710,012 594,622 23.89%
-
Net Worth 1,471,974 1,422,077 1,347,230 1,338,914 1,301,403 362,891 526,181 18.69%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 66,529 66,529 88,706 - - - - -
Div Payout % 59.19% 61.98% 71.25% - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,471,974 1,422,077 1,347,230 1,338,914 1,301,403 362,891 526,181 18.69%
NOSH 831,624 831,624 831,624 831,624 813,377 362,891 362,883 14.81%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.03% 5.41% 7.59% 4.62% 8.70% 6.97% 9.49% -
ROE 7.64% 7.55% 9.24% 6.33% 17.00% 47.43% 8.45% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 272.39 246.15 232.23 170.94 365.19 802.77 181.04 7.04%
EPS 13.52 12.91 14.97 10.27 27.20 21.16 12.25 1.65%
DPS 8.00 8.00 10.67 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.71 1.62 1.61 1.60 1.00 1.45 3.37%
Adjusted Per Share Value based on latest NOSH - 831,624
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 272.25 246.02 232.11 170.86 357.00 350.13 78.96 22.90%
EPS 13.51 12.90 14.96 10.19 26.59 20.69 5.34 16.72%
DPS 8.00 8.00 10.66 0.00 0.00 0.00 0.00 -
NAPS 1.7691 1.7092 1.6192 1.6092 1.5641 0.4362 0.6324 18.69%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.52 2.54 2.67 3.33 3.55 3.26 2.55 -
P/RPS 1.29 1.03 1.15 1.95 0.97 0.41 1.41 -1.47%
P/EPS 26.05 19.68 17.83 32.67 13.05 6.87 20.81 3.81%
EY 3.84 5.08 5.61 3.06 7.66 14.55 4.81 -3.68%
DY 2.27 3.15 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.49 1.65 2.07 2.22 3.26 1.76 2.06%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 29/11/18 28/11/17 24/11/16 25/11/15 20/11/14 25/11/13 -
Price 3.05 2.60 2.69 3.30 3.39 2.94 2.51 -
P/RPS 1.12 1.06 1.16 1.93 0.93 0.37 1.39 -3.53%
P/EPS 22.57 20.14 17.97 32.38 12.46 6.20 20.48 1.63%
EY 4.43 4.96 5.57 3.09 8.02 16.13 4.88 -1.59%
DY 2.62 3.08 3.97 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.52 1.66 2.05 2.12 2.94 1.73 -0.09%

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