[EDGENTA] YoY TTM Result on 30-Sep-2017 [#3]

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	2,145,512	2,346,285	2,207,563	3,008,013	2,618,011	3,132,186	3,022,261	-5.54%
YoY %	-8.56%	6.28%	-26.61%	14.90%	-16.42%	3.64%	-	-
Horiz. %	70.99%	77.63%	73.04%	99.53%	86.62%	103.64%	100.00%	-
PBT	115,091	201,581	190,756	146,220	101,980	388,968	317,673	-15.55%
YoY %	-42.91%	5.67%	30.46%	43.38%	-73.78%	22.44%	-	-
Horiz. %	36.23%	63.46%	60.05%	46.03%	32.10%	122.44%	100.00%	-
Tax	-47,042	-47,090	217,157	-38,943	-37,044	-105,619	-76,699	-7.81%
YoY %	0.10%	-121.68%	657.63%	-5.13%	64.93%	-37.71%	-	-
Horiz. %	61.33%	61.40%	-283.13%	50.77%	48.30%	137.71%	100.00%	-
NP	68,049	154,491	407,913	107,277	64,936	283,349	240,974	-18.98%
YoY %	-55.95%	-62.13%	280.24%	65.20%	-77.08%	17.58%	-	-
Horiz. %	28.24%	64.11%	169.28%	44.52%	26.95%	117.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,718	152,022	405,322	109,864	88,820	239,229	207,387	-18.05%
YoY %	-58.74%	-62.49%	268.93%	23.69%	-62.87%	15.35%	-	-
Horiz. %	30.24%	73.30%	195.44%	52.98%	42.83%	115.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.87%	23.36%	-113.84%	26.63%	36.32%	27.15%	24.14%	-
YoY %	74.96%	120.52%	-527.49%	-26.68%	33.78%	12.47%	-	-
Horiz. %	169.30%	96.77%	-471.58%	110.31%	150.46%	112.47%	100.00%	-
Total Cost	2,077,463	2,191,794	1,799,650	2,900,736	2,553,075	2,848,837	2,781,287	-4.74%
YoY %	-5.22%	21.79%	-37.96%	13.62%	-10.38%	2.43%	-	-
Horiz. %	74.69%	78.81%	64.71%	104.29%	91.79%	102.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,455,342	1,471,974	1,422,077	1,347,230	1,338,914	1,302,034	363,540	25.98%
YoY %	-1.13%	3.51%	5.56%	0.62%	2.83%	258.15%	-	-
Horiz. %	400.33%	404.90%	391.17%	370.59%	368.30%	358.15%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	66,529	116,427	241,170	124,820	122,187	40,677	36,277	10.62%
YoY %	-42.86%	-51.72%	93.21%	2.15%	200.38%	12.13%	-	-
Horiz. %	183.39%	320.94%	664.80%	344.07%	336.82%	112.13%	100.00%	-
Div Payout %	106.08%	76.59%	59.50%	113.61%	137.57%	17.00%	17.49%	-
YoY %	38.50%	28.72%	-47.63%	-17.42%	709.24%	-2.80%	-	-
Horiz. %	606.52%	437.91%	340.19%	649.57%	786.56%	97.20%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	1,455,342	1,471,974	1,422,077	1,347,230	1,338,914	1,302,034	363,540	25.98%
YoY %	-1.13%	3.51%	5.56%	0.62%	2.83%	258.15%	-	-
Horiz. %	400.33%	404.90%	391.17%	370.59%	368.30%	358.15%	100.00%	-
NOSH	831,624	831,624	831,624	831,624	831,624	813,771	363,540	14.77%
YoY %	0.00%	0.00%	0.00%	0.00%	2.19%	123.85%	-	-
Horiz. %	228.76%	228.76%	228.76%	228.76%	228.76%	223.85%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	3.17%	6.58%	18.48%	3.57%	2.48%	9.05%	7.97%	-
YoY %	-51.82%	-64.39%	417.65%	43.95%	-72.60%	13.55%	-	-
Horiz. %	39.77%	82.56%	231.87%	44.79%	31.12%	113.55%	100.00%	-
ROE	4.31%	10.33%	28.50%	8.15%	6.63%	18.37%	57.05%	-
YoY %	-58.28%	-63.75%	249.69%	22.93%	-63.91%	-67.80%	-	-
Horiz. %	7.55%	18.11%	49.96%	14.29%	11.62%	32.20%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	257.99	282.13	265.45	361.70	314.81	384.90	831.34	-17.70%
YoY %	-8.56%	6.28%	-26.61%	14.89%	-18.21%	-53.70%	-	-
Horiz. %	31.03%	33.94%	31.93%	43.51%	37.87%	46.30%	100.00%	-
EPS	7.54	18.28	48.74	13.21	10.68	29.40	57.05	-28.60%
YoY %	-58.75%	-62.49%	268.96%	23.69%	-63.67%	-48.47%	-	-
Horiz. %	13.22%	32.04%	85.43%	23.16%	18.72%	51.53%	100.00%	-
DPS	8.00	14.00	29.00	15.00	14.69	5.00	10.00	-3.64%
YoY %	-42.86%	-51.72%	93.33%	2.11%	193.80%	-50.00%	-	-
Horiz. %	80.00%	140.00%	290.00%	150.00%	146.90%	50.00%	100.00%	-
NAPS	1.75	1.77	1.71	1.62	1.61	1.60	1.00	9.76%
YoY %	-1.13%	3.51%	5.56%	0.62%	0.63%	60.00%	-	-
Horiz. %	175.00%	177.00%	171.00%	162.00%	161.00%	160.00%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 831,624
RPS	257.99	282.13	265.45	361.70	314.81	376.63	363.42	-5.54%
YoY %	-8.56%	6.28%	-26.61%	14.89%	-16.41%	3.63%	-	-
Horiz. %	70.99%	77.63%	73.04%	99.53%	86.62%	103.63%	100.00%	-
EPS	7.54	18.28	48.74	13.21	10.68	28.77	24.94	-18.06%
YoY %	-58.75%	-62.49%	268.96%	23.69%	-62.88%	15.36%	-	-
Horiz. %	30.23%	73.30%	195.43%	52.97%	42.82%	115.36%	100.00%	-
DPS	8.00	14.00	29.00	15.00	14.69	4.89	4.36	10.63%
YoY %	-42.86%	-51.72%	93.33%	2.11%	200.41%	12.16%	-	-
Horiz. %	183.49%	321.10%	665.14%	344.04%	336.93%	112.16%	100.00%	-
NAPS	1.75	1.77	1.71	1.62	1.61	1.5657	0.4371	25.98%
YoY %	-1.13%	3.51%	5.56%	0.62%	2.83%	258.20%	-	-
Horiz. %	400.37%	404.94%	391.21%	370.62%	368.34%	358.20%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	2.03	3.52	2.54	2.67	3.33	3.55	3.26	-
P/RPS	0.79	1.25	0.96	0.74	1.06	0.92	0.39	12.47%
YoY %	-36.80%	30.21%	29.73%	-30.19%	15.22%	135.90%	-	-
Horiz. %	202.56%	320.51%	246.15%	189.74%	271.79%	235.90%	100.00%	-
P/EPS	26.92	19.26	5.21	20.21	31.18	12.08	5.71	29.46%
YoY %	39.77%	269.67%	-74.22%	-35.18%	158.11%	111.56%	-	-
Horiz. %	471.45%	337.30%	91.24%	353.94%	546.06%	211.56%	100.00%	-
EY	3.72	5.19	19.19	4.95	3.21	8.28	17.50	-22.72%
YoY %	-28.32%	-72.95%	287.68%	54.21%	-61.23%	-52.69%	-	-
Horiz. %	21.26%	29.66%	109.66%	28.29%	18.34%	47.31%	100.00%	-
DY	3.94	3.98	11.42	5.62	4.41	1.41	3.07	4.24%
YoY %	-1.01%	-65.15%	103.20%	27.44%	212.77%	-54.07%	-	-
Horiz. %	128.34%	129.64%	371.99%	183.06%	143.65%	45.93%	100.00%	-
P/NAPS	1.16	1.99	1.49	1.65	2.07	2.22	3.26	-15.80%
YoY %	-41.71%	33.56%	-9.70%	-20.29%	-6.76%	-31.90%	-	-
Horiz. %	35.58%	61.04%	45.71%	50.61%	63.50%	68.10%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	25/11/20	22/11/19	29/11/18	28/11/17	24/11/16	25/11/15	20/11/14	-
Price	1.97	3.05	2.60	2.69	3.30	3.39	2.94	-
P/RPS	0.76	1.08	0.98	0.74	1.05	0.88	0.35	13.78%
YoY %	-29.63%	10.20%	32.43%	-29.52%	19.32%	151.43%	-	-
Horiz. %	217.14%	308.57%	280.00%	211.43%	300.00%	251.43%	100.00%	-
P/EPS	26.12	16.68	5.33	20.36	30.90	11.53	5.15	31.04%
YoY %	56.59%	212.95%	-73.82%	-34.11%	168.00%	123.88%	-	-
Horiz. %	507.18%	323.88%	103.50%	395.34%	600.00%	223.88%	100.00%	-
EY	3.83	5.99	18.75	4.91	3.24	8.67	19.40	-23.67%
YoY %	-36.06%	-68.05%	281.87%	51.54%	-62.63%	-55.31%	-	-
Horiz. %	19.74%	30.88%	96.65%	25.31%	16.70%	44.69%	100.00%	-
DY	4.06	4.59	11.15	5.58	4.45	1.47	3.40	2.99%
YoY %	-11.55%	-58.83%	99.82%	25.39%	202.72%	-56.76%	-	-
Horiz. %	119.41%	135.00%	327.94%	164.12%	130.88%	43.24%	100.00%	-
P/NAPS	1.13	1.72	1.52	1.66	2.05	2.12	2.94	-14.71%
YoY %	-34.30%	13.16%	-8.43%	-19.02%	-3.30%	-27.89%	-	-
Horiz. %	38.44%	58.50%	51.70%	56.46%	69.73%	72.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos