Highlights

[EDGENTA] QoQ Annualized Quarter Result on 2018-09-30 [#3]

Stock [EDGENTA]: UEM EDGENTA BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -14.74%    YoY -     -13.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 2,182,605 2,047,001 2,013,848 1,843,160 2,120,766 1,931,272 3,255,866 -23.35%
  QoQ % 6.62% 1.65% 9.26% -13.09% 9.81% -40.68% -
  Horiz. % 67.04% 62.87% 61.85% 56.61% 65.14% 59.32% 100.00%
PBT 198,216 153,772 180,474 170,032 172,922 129,993 187,546 3.75%
  QoQ % 28.90% -14.80% 6.14% -1.67% 33.02% -30.69% -
  Horiz. % 105.69% 81.99% 96.23% 90.66% 92.20% 69.31% 100.00%
Tax -46,047 -42,998 -50,208 -48,020 261,838 16,576 -65,886 -21.19%
  QoQ % -7.09% 14.36% -4.56% -118.34% 1,479.62% 125.16% -
  Horiz. % 69.89% 65.26% 76.20% 72.88% -397.41% -25.16% 100.00%
NP 152,169 110,773 130,266 122,012 434,760 146,569 121,660 16.04%
  QoQ % 37.37% -14.96% 6.76% -71.94% 196.62% 20.47% -
  Horiz. % 125.08% 91.05% 107.07% 100.29% 357.36% 120.47% 100.00%
NP to SH 148,238 107,348 125,912 118,204 418,187 124,501 109,310 22.45%
  QoQ % 38.09% -14.74% 6.52% -71.73% 235.89% 13.90% -
  Horiz. % 135.61% 98.21% 115.19% 108.14% 382.57% 113.90% 100.00%
Tax Rate 23.23 % 27.96 % 27.82 % 28.24 % -151.42 % -12.75 % 35.13 % -24.04%
  QoQ % -16.92% 0.50% -1.49% 118.65% -1,087.61% -136.29% -
  Horiz. % 66.13% 79.59% 79.19% 80.39% -431.03% -36.29% 100.00%
Total Cost 2,030,436 1,936,228 1,883,582 1,721,148 1,686,006 1,784,702 3,134,206 -25.07%
  QoQ % 4.87% 2.79% 9.44% 2.08% -5.53% -43.06% -
  Horiz. % 64.78% 61.78% 60.10% 54.91% 53.79% 56.94% 100.00%
Net Worth 1,505,239 1,422,077 1,447,025 1,413,760 1,555,136 1,347,230 1,380,495 5.92%
  QoQ % 5.85% -1.72% 2.35% -9.09% 15.43% -2.41% -
  Horiz. % 109.04% 103.01% 104.82% 102.41% 112.65% 97.59% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 116,427 66,529 99,794 - 257,803 88,706 133,059 -8.50%
  QoQ % 75.00% -33.33% 0.00% 0.00% 190.62% -33.33% -
  Horiz. % 87.50% 50.00% 75.00% 0.00% 193.75% 66.67% 100.00%
Div Payout % 78.54 % 61.98 % 79.26 % - % 61.65 % 71.25 % 121.73 % -25.27%
  QoQ % 26.72% -21.80% 0.00% 0.00% -13.47% -41.47% -
  Horiz. % 64.52% 50.92% 65.11% 0.00% 50.64% 58.53% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,505,239 1,422,077 1,447,025 1,413,760 1,555,136 1,347,230 1,380,495 5.92%
  QoQ % 5.85% -1.72% 2.35% -9.09% 15.43% -2.41% -
  Horiz. % 109.04% 103.01% 104.82% 102.41% 112.65% 97.59% 100.00%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.97 % 5.41 % 6.47 % 6.62 % 20.50 % 7.59 % 3.74 % 51.27%
  QoQ % 28.84% -16.38% -2.27% -67.71% 170.09% 102.94% -
  Horiz. % 186.36% 144.65% 172.99% 177.01% 548.13% 202.94% 100.00%
ROE 9.85 % 7.55 % 8.70 % 8.36 % 26.89 % 9.24 % 7.92 % 15.60%
  QoQ % 30.46% -13.22% 4.07% -68.91% 191.02% 16.67% -
  Horiz. % 124.37% 95.33% 109.85% 105.56% 339.52% 116.67% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 262.45 246.15 242.16 221.63 255.02 232.23 391.51 -23.35%
  QoQ % 6.62% 1.65% 9.26% -13.09% 9.81% -40.68% -
  Horiz. % 67.04% 62.87% 61.85% 56.61% 65.14% 59.32% 100.00%
EPS 17.83 12.91 15.14 14.20 50.28 14.97 13.14 22.50%
  QoQ % 38.11% -14.73% 6.62% -71.76% 235.87% 13.93% -
  Horiz. % 135.69% 98.25% 115.22% 108.07% 382.65% 113.93% 100.00%
DPS 14.00 8.00 12.00 0.00 31.00 10.67 16.00 -8.50%
  QoQ % 75.00% -33.33% 0.00% 0.00% 190.53% -33.31% -
  Horiz. % 87.50% 50.00% 75.00% 0.00% 193.75% 66.69% 100.00%
NAPS 1.8100 1.7100 1.7400 1.7000 1.8700 1.6200 1.6600 5.92%
  QoQ % 5.85% -1.72% 2.35% -9.09% 15.43% -2.41% -
  Horiz. % 109.04% 103.01% 104.82% 102.41% 112.65% 97.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 832,026
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 262.45 246.15 242.16 221.63 255.02 232.23 391.51 -23.35%
  QoQ % 6.62% 1.65% 9.26% -13.09% 9.81% -40.68% -
  Horiz. % 67.04% 62.87% 61.85% 56.61% 65.14% 59.32% 100.00%
EPS 17.83 12.91 15.14 14.20 50.29 14.97 13.14 22.50%
  QoQ % 38.11% -14.73% 6.62% -71.76% 235.94% 13.93% -
  Horiz. % 135.69% 98.25% 115.22% 108.07% 382.72% 113.93% 100.00%
DPS 14.00 8.00 12.00 0.00 31.00 10.67 16.00 -8.50%
  QoQ % 75.00% -33.33% 0.00% 0.00% 190.53% -33.31% -
  Horiz. % 87.50% 50.00% 75.00% 0.00% 193.75% 66.69% 100.00%
NAPS 1.8100 1.7100 1.7400 1.7000 1.8700 1.6200 1.6600 5.92%
  QoQ % 5.85% -1.72% 2.35% -9.09% 15.43% -2.41% -
  Horiz. % 109.04% 103.01% 104.82% 102.41% 112.65% 97.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.7200 2.5400 1.9000 2.3800 2.5000 2.6700 2.6400 -
P/RPS 1.04 1.03 0.78 1.07 0.98 1.15 0.67 33.95%
  QoQ % 0.97% 32.05% -27.10% 9.18% -14.78% 71.64% -
  Horiz. % 155.22% 153.73% 116.42% 159.70% 146.27% 171.64% 100.00%
P/EPS 15.26 19.68 12.55 16.74 4.97 17.83 20.08 -16.68%
  QoQ % -22.46% 56.81% -25.03% 236.82% -72.13% -11.21% -
  Horiz. % 76.00% 98.01% 62.50% 83.37% 24.75% 88.79% 100.00%
EY 6.55 5.08 7.97 5.97 20.11 5.61 4.98 19.98%
  QoQ % 28.94% -36.26% 33.50% -70.31% 258.47% 12.65% -
  Horiz. % 131.53% 102.01% 160.04% 119.88% 403.82% 112.65% 100.00%
DY 5.15 3.15 6.32 0.00 12.40 4.00 6.06 -10.25%
  QoQ % 63.49% -50.16% 0.00% 0.00% 210.00% -33.99% -
  Horiz. % 84.98% 51.98% 104.29% 0.00% 204.62% 66.01% 100.00%
P/NAPS 1.50 1.49 1.09 1.40 1.34 1.65 1.59 -3.80%
  QoQ % 0.67% 36.70% -22.14% 4.48% -18.79% 3.77% -
  Horiz. % 94.34% 93.71% 68.55% 88.05% 84.28% 103.77% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 29/11/18 29/08/18 - 20/02/18 28/11/17 22/08/17 -
Price 2.8400 2.6000 2.2800 2.0200 2.3400 2.6900 2.5000 -
P/RPS 1.08 1.06 0.94 0.91 0.92 1.16 0.64 41.61%
  QoQ % 1.89% 12.77% 3.30% -1.09% -20.69% 81.25% -
  Horiz. % 168.75% 165.62% 146.88% 142.19% 143.75% 181.25% 100.00%
P/EPS 15.93 20.14 15.06 14.21 4.65 17.97 19.02 -11.12%
  QoQ % -20.90% 33.73% 5.98% 205.59% -74.12% -5.52% -
  Horiz. % 83.75% 105.89% 79.18% 74.71% 24.45% 94.48% 100.00%
EY 6.28 4.96 6.64 7.04 21.49 5.57 5.26 12.51%
  QoQ % 26.61% -25.30% -5.68% -67.24% 285.82% 5.89% -
  Horiz. % 119.39% 94.30% 126.24% 133.84% 408.56% 105.89% 100.00%
DY 4.93 3.08 5.26 0.00 13.25 3.97 6.40 -15.93%
  QoQ % 60.06% -41.44% 0.00% 0.00% 233.75% -37.97% -
  Horiz. % 77.03% 48.12% 82.19% 0.00% 207.03% 62.03% 100.00%
P/NAPS 1.57 1.52 1.31 1.19 1.25 1.66 1.51 2.62%
  QoQ % 3.29% 16.03% 10.08% -4.80% -24.70% 9.93% -
  Horiz. % 103.97% 100.66% 86.75% 78.81% 82.78% 109.93% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers