[EDGENTA] YoY Quarter 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- 123.39%
YoY- -57.64%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 806,937 710,532 699,216 607,333 712,264 647,354 672,312 3.08%
PBT 1,231 38,447 34,066 57,055 126,257 82,887 75,427 -49.62%
Tax 251 -17,420 -13,416 -7,531 -23,618 -13,798 249,406 -68.32%
NP 1,482 21,027 20,650 49,524 102,639 69,089 324,833 -59.25%
-
NP to SH 2,346 21,021 20,429 48,228 97,488 67,727 324,811 -56.01%
-
Tax Rate -20.39% 45.31% 39.38% 13.20% 18.71% 16.65% -330.66% -
Total Cost 805,455 689,505 678,566 557,809 609,625 578,265 347,479 15.03%
-
Net Worth 1,621,666 1,580,085 1,530,188 1,496,923 1,571,769 1,505,239 1,555,136 0.70%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 16,632 33,264 24,948 - 66,529 66,529 191,273 -33.42%
Div Payout % 708.97% 158.25% 122.12% - 68.24% 98.23% 58.89% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,621,666 1,580,085 1,530,188 1,496,923 1,571,769 1,505,239 1,555,136 0.70%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.18% 2.96% 2.95% 8.15% 14.41% 10.67% 48.32% -
ROE 0.14% 1.33% 1.34% 3.22% 6.20% 4.50% 20.89% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 97.03 85.44 84.08 73.03 85.65 77.84 80.84 3.08%
EPS 0.28 2.53 2.46 5.80 11.72 8.14 39.06 -56.07%
DPS 2.00 4.00 3.00 0.00 8.00 8.00 23.00 -33.42%
NAPS 1.95 1.90 1.84 1.80 1.89 1.81 1.87 0.70%
Adjusted Per Share Value based on latest NOSH - 831,624
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 96.98 85.40 84.04 72.99 85.61 77.80 80.80 3.08%
EPS 0.28 2.53 2.46 5.80 11.72 8.14 39.04 -56.06%
DPS 2.00 4.00 3.00 0.00 8.00 8.00 22.99 -33.42%
NAPS 1.949 1.8991 1.8391 1.7991 1.8891 1.8091 1.8691 0.69%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.99 1.14 1.62 1.91 3.01 2.72 2.50 -
P/RPS 1.02 1.33 1.93 2.62 3.51 3.49 3.09 -16.85%
P/EPS 350.94 45.10 65.95 32.94 25.68 33.40 6.40 94.85%
EY 0.28 2.22 1.52 3.04 3.89 2.99 15.62 -48.82%
DY 2.02 3.51 1.85 0.00 2.66 2.94 9.20 -22.31%
P/NAPS 0.51 0.60 0.88 1.06 1.59 1.50 1.34 -14.86%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 24/02/22 25/02/21 26/02/20 25/02/19 20/02/18 -
Price 1.00 0.94 1.58 1.52 2.60 2.84 2.34 -
P/RPS 1.03 1.10 1.88 2.08 3.04 3.65 2.89 -15.79%
P/EPS 354.49 37.19 64.32 26.21 22.18 34.87 5.99 97.34%
EY 0.28 2.69 1.55 3.82 4.51 2.87 16.69 -49.38%
DY 2.00 4.26 1.90 0.00 3.08 2.82 9.83 -23.29%
P/NAPS 0.51 0.49 0.86 0.84 1.38 1.57 1.25 -13.87%

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