[EDGENTA] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 8.48%
YoY- -50.23%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 2,397,191 2,237,691 2,515,129 2,000,904 3,075,563 3,141,726 1,811,078 4.77%
PBT 219,223 201,744 196,584 122,144 278,656 330,136 211,700 0.58%
Tax -52,521 -46,603 238,563 -64,981 -87,930 -83,474 -59,569 -2.07%
NP 166,702 155,141 435,147 57,163 190,726 246,662 152,131 1.53%
-
NP to SH 160,275 151,351 420,455 86,845 174,501 210,406 129,271 3.64%
-
Tax Rate 23.96% 23.10% -121.35% 53.20% 31.56% 25.28% 28.14% -
Total Cost 2,230,489 2,082,550 2,079,982 1,943,741 2,884,837 2,895,064 1,658,947 5.05%
-
Net Worth 1,521,872 1,463,658 1,413,760 1,413,760 1,211,748 1,203,884 362,844 26.96%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 116,427 116,427 257,803 58,213 122,187 187,114 36,277 21.43%
Div Payout % 72.64% 76.93% 61.32% 67.03% 70.02% 88.93% 28.06% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,521,872 1,463,658 1,413,760 1,413,760 1,211,748 1,203,884 362,844 26.96%
NOSH 831,624 831,624 831,624 831,624 813,253 813,435 362,844 14.81%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 6.95% 6.93% 17.30% 2.86% 6.20% 7.85% 8.40% -
ROE 10.53% 10.34% 29.74% 6.14% 14.40% 17.48% 35.63% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 288.25 269.07 302.44 240.60 378.18 386.23 499.13 -8.73%
EPS 19.27 18.20 50.56 10.44 21.46 25.87 35.63 -9.72%
DPS 14.00 14.00 31.00 7.00 15.00 23.00 10.00 5.76%
NAPS 1.83 1.76 1.70 1.70 1.49 1.48 1.00 10.58%
Adjusted Per Share Value based on latest NOSH - 831,624
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 288.11 268.94 302.29 240.48 369.64 377.60 217.67 4.77%
EPS 19.26 18.19 50.53 10.44 20.97 25.29 15.54 3.63%
DPS 13.99 13.99 30.98 7.00 14.69 22.49 4.36 21.42%
NAPS 1.8291 1.7591 1.6992 1.6992 1.4564 1.4469 0.4361 26.96%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 2.27 2.78 2.38 3.26 3.65 3.30 2.88 -
P/RPS 0.79 1.03 0.79 1.35 0.97 0.85 0.58 5.28%
P/EPS 11.78 15.28 4.71 31.22 17.01 12.76 8.08 6.47%
EY 8.49 6.55 21.24 3.20 5.88 7.84 12.37 -6.07%
DY 6.17 5.04 13.03 2.15 4.11 6.97 3.47 10.05%
P/NAPS 1.24 1.58 1.40 1.92 2.45 2.23 2.88 -13.09%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 21/05/20 29/05/19 23/05/18 22/05/17 27/05/16 25/05/15 28/05/14 -
Price 2.57 2.66 2.02 3.03 3.82 3.75 3.13 -
P/RPS 0.89 0.99 0.67 1.26 1.01 0.97 0.63 5.92%
P/EPS 13.34 14.62 4.00 29.02 17.80 14.50 8.79 7.19%
EY 7.50 6.84 25.03 3.45 5.62 6.90 11.38 -6.70%
DY 5.45 5.26 15.35 2.31 3.93 6.13 3.19 9.32%
P/NAPS 1.40 1.51 1.19 1.78 2.56 2.53 3.13 -12.53%

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