[EDGENTA] YoY TTM Result on 30-Jun-2020 [#2]

Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -38.23%
YoY- -34.99%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 2,707,780 2,437,977 2,112,392 2,250,242 2,286,975 2,202,350 3,209,583 -2.79%
PBT 98,012 89,987 71,486 156,144 200,771 197,777 197,317 -11.00%
Tax -49,207 -40,413 -26,971 -51,408 -45,610 241,286 -76,642 -7.11%
NP 48,805 49,574 44,515 104,736 155,161 439,063 120,675 -13.99%
-
NP to SH 49,039 49,841 42,043 99,005 152,302 426,488 122,257 -14.11%
-
Tax Rate 50.21% 44.91% 37.73% 32.92% 22.72% -122.00% 38.84% -
Total Cost 2,658,975 2,388,403 2,067,877 2,145,506 2,131,814 1,763,287 3,088,908 -2.46%
-
Net Worth 1,613,350 1,546,820 1,521,872 1,480,290 1,505,239 1,447,025 1,380,495 2.63%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 33,264 24,948 - 66,529 116,427 241,170 124,820 -19.77%
Div Payout % 67.83% 50.06% - 67.20% 76.45% 56.55% 102.10% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,613,350 1,546,820 1,521,872 1,480,290 1,505,239 1,447,025 1,380,495 2.63%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 1.80% 2.03% 2.11% 4.65% 6.78% 19.94% 3.76% -
ROE 3.04% 3.22% 2.76% 6.69% 10.12% 29.47% 8.86% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 325.60 293.16 254.01 270.58 275.00 264.83 385.94 -2.79%
EPS 5.90 5.99 5.06 11.91 18.31 51.28 14.70 -14.10%
DPS 4.00 3.00 0.00 8.00 14.00 29.00 15.00 -19.76%
NAPS 1.94 1.86 1.83 1.78 1.81 1.74 1.66 2.63%
Adjusted Per Share Value based on latest NOSH - 831,624
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 325.60 293.16 254.01 270.58 275.00 264.83 385.94 -2.79%
EPS 5.90 5.99 5.06 11.91 18.31 51.28 14.70 -14.10%
DPS 4.00 3.00 0.00 8.00 14.00 29.00 15.00 -19.76%
NAPS 1.94 1.86 1.83 1.78 1.81 1.74 1.66 2.63%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.995 1.31 1.69 1.94 2.87 1.90 2.64 -
P/RPS 0.31 0.45 0.67 0.72 1.04 0.72 0.68 -12.26%
P/EPS 16.87 21.86 33.43 16.30 15.67 3.70 17.96 -1.03%
EY 5.93 4.57 2.99 6.14 6.38 26.99 5.57 1.04%
DY 4.02 2.29 0.00 4.12 4.88 15.26 5.68 -5.59%
P/NAPS 0.51 0.70 0.92 1.09 1.59 1.09 1.59 -17.25%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 25/08/22 26/08/21 26/08/20 27/08/19 29/08/18 22/08/17 -
Price 0.965 1.30 1.73 2.23 3.27 2.28 2.50 -
P/RPS 0.30 0.44 0.68 0.82 1.19 0.86 0.65 -12.08%
P/EPS 16.36 21.69 34.22 18.73 17.86 4.45 17.01 -0.64%
EY 6.11 4.61 2.92 5.34 5.60 22.49 5.88 0.64%
DY 4.15 2.31 0.00 3.59 4.28 12.72 6.00 -5.95%
P/NAPS 0.50 0.70 0.95 1.25 1.81 1.31 1.51 -16.81%

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