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

Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -17.46%
YoY- -62.87%
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,346,285 2,207,563 3,008,013 2,618,011 3,132,186 3,022,261 747,501 20.99%
PBT 201,581 190,756 146,220 101,980 388,968 317,673 154,912 4.48%
Tax -47,090 217,157 -38,943 -37,044 -105,619 -76,699 -35,485 4.82%
NP 154,491 407,913 107,277 64,936 283,349 240,974 119,427 4.38%
-
NP to SH 152,022 405,322 109,864 88,820 239,229 207,387 87,055 9.73%
-
Tax Rate 23.36% -113.84% 26.63% 36.32% 27.15% 24.14% 22.91% -
Total Cost 2,191,794 1,799,650 2,900,736 2,553,075 2,848,837 2,781,287 628,074 23.14%
-
Net Worth 1,471,974 1,422,077 1,347,230 1,338,914 1,302,034 363,540 526,302 18.68%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 116,427 241,170 124,820 122,187 40,677 36,277 36,295 21.43%
Div Payout % 76.59% 59.50% 113.61% 137.57% 17.00% 17.49% 41.69% -
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 1,302,034 363,540 526,302 18.68%
NOSH 831,624 831,624 831,624 831,624 813,771 363,540 362,967 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 6.58% 18.48% 3.57% 2.48% 9.05% 7.97% 15.98% -
ROE 10.33% 28.50% 8.15% 6.63% 18.37% 57.05% 16.54% -
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 282.13 265.45 361.70 314.81 384.90 831.34 205.94 5.38%
EPS 18.28 48.74 13.21 10.68 29.40 57.05 23.98 -4.42%
DPS 14.00 29.00 15.00 14.69 5.00 10.00 10.00 5.76%
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 281.99 265.32 361.53 314.65 376.45 363.24 89.84 20.99%
EPS 18.27 48.71 13.20 10.68 28.75 24.93 10.46 9.73%
DPS 13.99 28.99 15.00 14.69 4.89 4.36 4.36 21.43%
NAPS 1.7691 1.7092 1.6192 1.6092 1.5649 0.4369 0.6326 18.68%
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 1.25 0.96 0.74 1.06 0.92 0.39 1.24 0.13%
P/EPS 19.26 5.21 20.21 31.18 12.08 5.71 10.63 10.40%
EY 5.19 19.19 4.95 3.21 8.28 17.50 9.41 -9.43%
DY 3.98 11.42 5.62 4.41 1.41 3.07 3.92 0.25%
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 1.08 0.98 0.74 1.05 0.88 0.35 1.22 -2.01%
P/EPS 16.68 5.33 20.36 30.90 11.53 5.15 10.47 8.06%
EY 5.99 18.75 4.91 3.24 8.67 19.40 9.56 -7.49%
DY 4.59 11.15 5.58 4.45 1.47 3.40 3.98 2.40%
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