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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,222,588 2,063,504 2,182,605 2,047,001 2,013,848 1,843,160 2,120,766 3.18%
  QoQ % 7.71% -5.46% 6.62% 1.65% 9.26% -13.09% -
  Horiz. % 104.80% 97.30% 102.92% 96.52% 94.96% 86.91% 100.00%
PBT 185,584 184,144 198,216 153,772 180,474 170,032 172,922 4.84%
  QoQ % 0.78% -7.10% 28.90% -14.80% 6.14% -1.67% -
  Horiz. % 107.32% 106.49% 114.63% 88.93% 104.37% 98.33% 100.00%
Tax -49,334 -50,244 -46,047 -42,998 -50,208 -48,020 261,838 -
  QoQ % 1.81% -9.11% -7.09% 14.36% -4.56% -118.34% -
  Horiz. % -18.84% -19.19% -17.59% -16.42% -19.18% -18.34% 100.00%
NP 136,250 133,900 152,169 110,773 130,266 122,012 434,760 -53.96%
  QoQ % 1.76% -12.01% 37.37% -14.96% 6.76% -71.94% -
  Horiz. % 31.34% 30.80% 35.00% 25.48% 29.96% 28.06% 100.00%
NP to SH 134,040 130,656 148,238 107,348 125,912 118,204 418,187 -53.26%
  QoQ % 2.59% -11.86% 38.09% -14.74% 6.52% -71.73% -
  Horiz. % 32.05% 31.24% 35.45% 25.67% 30.11% 28.27% 100.00%
Tax Rate 26.58 % 27.29 % 23.23 % 27.96 % 27.82 % 28.24 % -151.42 % -
  QoQ % -2.60% 17.48% -16.92% 0.50% -1.49% 118.65% -
  Horiz. % -17.55% -18.02% -15.34% -18.47% -18.37% -18.65% 100.00%
Total Cost 2,086,338 1,929,604 2,030,436 1,936,228 1,883,582 1,721,148 1,686,006 15.31%
  QoQ % 8.12% -4.97% 4.87% 2.79% 9.44% 2.08% -
  Horiz. % 123.74% 114.45% 120.43% 114.84% 111.72% 102.08% 100.00%
Net Worth 1,505,239 1,463,658 1,505,239 1,422,077 1,447,025 1,413,760 1,555,136 -2.16%
  QoQ % 2.84% -2.76% 5.85% -1.72% 2.35% -9.09% -
  Horiz. % 96.79% 94.12% 96.79% 91.44% 93.05% 90.91% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 99,794 - 116,427 66,529 99,794 - 257,803 -46.98%
  QoQ % 0.00% 0.00% 75.00% -33.33% 0.00% 0.00% -
  Horiz. % 38.71% 0.00% 45.16% 25.81% 38.71% 0.00% 100.00%
Div Payout % 74.45 % - % 78.54 % 61.98 % 79.26 % - % 61.65 % 13.44%
  QoQ % 0.00% 0.00% 26.72% -21.80% 0.00% 0.00% -
  Horiz. % 120.76% 0.00% 127.40% 100.54% 128.56% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,505,239 1,463,658 1,505,239 1,422,077 1,447,025 1,413,760 1,555,136 -2.16%
  QoQ % 2.84% -2.76% 5.85% -1.72% 2.35% -9.09% -
  Horiz. % 96.79% 94.12% 96.79% 91.44% 93.05% 90.91% 100.00%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
  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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.13 % 6.49 % 6.97 % 5.41 % 6.47 % 6.62 % 20.50 % -55.38%
  QoQ % -5.55% -6.89% 28.84% -16.38% -2.27% -67.71% -
  Horiz. % 29.90% 31.66% 34.00% 26.39% 31.56% 32.29% 100.00%
ROE 8.90 % 8.93 % 9.85 % 7.55 % 8.70 % 8.36 % 26.89 % -52.25%
  QoQ % -0.34% -9.34% 30.46% -13.22% 4.07% -68.91% -
  Horiz. % 33.10% 33.21% 36.63% 28.08% 32.35% 31.09% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 267.26 248.13 262.45 246.15 242.16 221.63 255.02 3.18%
  QoQ % 7.71% -5.46% 6.62% 1.65% 9.26% -13.09% -
  Horiz. % 104.80% 97.30% 102.91% 96.52% 94.96% 86.91% 100.00%
EPS 16.12 15.72 17.83 12.91 15.14 14.20 50.28 -53.25%
  QoQ % 2.54% -11.83% 38.11% -14.73% 6.62% -71.76% -
  Horiz. % 32.06% 31.26% 35.46% 25.68% 30.11% 28.24% 100.00%
DPS 12.00 0.00 14.00 8.00 12.00 0.00 31.00 -46.98%
  QoQ % 0.00% 0.00% 75.00% -33.33% 0.00% 0.00% -
  Horiz. % 38.71% 0.00% 45.16% 25.81% 38.71% 0.00% 100.00%
NAPS 1.8100 1.7600 1.8100 1.7100 1.7400 1.7000 1.8700 -2.16%
  QoQ % 2.84% -2.76% 5.85% -1.72% 2.35% -9.09% -
  Horiz. % 96.79% 94.12% 96.79% 91.44% 93.05% 90.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 831,624
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 267.26 248.13 262.45 246.15 242.16 221.63 255.02 3.18%
  QoQ % 7.71% -5.46% 6.62% 1.65% 9.26% -13.09% -
  Horiz. % 104.80% 97.30% 102.91% 96.52% 94.96% 86.91% 100.00%
EPS 16.12 15.72 17.83 12.91 15.14 14.20 50.29 -53.26%
  QoQ % 2.54% -11.83% 38.11% -14.73% 6.62% -71.76% -
  Horiz. % 32.05% 31.26% 35.45% 25.67% 30.11% 28.24% 100.00%
DPS 12.00 0.00 14.00 8.00 12.00 0.00 31.00 -46.98%
  QoQ % 0.00% 0.00% 75.00% -33.33% 0.00% 0.00% -
  Horiz. % 38.71% 0.00% 45.16% 25.81% 38.71% 0.00% 100.00%
NAPS 1.8100 1.7600 1.8100 1.7100 1.7400 1.7000 1.8700 -2.16%
  QoQ % 2.84% -2.76% 5.85% -1.72% 2.35% -9.09% -
  Horiz. % 96.79% 94.12% 96.79% 91.44% 93.05% 90.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.8700 2.7800 2.7200 2.5400 1.9000 2.3800 2.5000 -
P/RPS 1.07 1.12 1.04 1.03 0.78 1.07 0.98 6.05%
  QoQ % -4.46% 7.69% 0.97% 32.05% -27.10% 9.18% -
  Horiz. % 109.18% 114.29% 106.12% 105.10% 79.59% 109.18% 100.00%
P/EPS 17.81 17.69 15.26 19.68 12.55 16.74 4.97 134.72%
  QoQ % 0.68% 15.92% -22.46% 56.81% -25.03% 236.82% -
  Horiz. % 358.35% 355.94% 307.04% 395.98% 252.52% 336.82% 100.00%
EY 5.62 5.65 6.55 5.08 7.97 5.97 20.11 -57.35%
  QoQ % -0.53% -13.74% 28.94% -36.26% 33.50% -70.31% -
  Horiz. % 27.95% 28.10% 32.57% 25.26% 39.63% 29.69% 100.00%
DY 4.18 0.00 5.15 3.15 6.32 0.00 12.40 -51.66%
  QoQ % 0.00% 0.00% 63.49% -50.16% 0.00% 0.00% -
  Horiz. % 33.71% 0.00% 41.53% 25.40% 50.97% 0.00% 100.00%
P/NAPS 1.59 1.58 1.50 1.49 1.09 1.40 1.34 12.12%
  QoQ % 0.63% 5.33% 0.67% 36.70% -22.14% 4.48% -
  Horiz. % 118.66% 117.91% 111.94% 111.19% 81.34% 104.48% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 29/05/19 25/02/19 29/11/18 29/08/18 - 20/02/18 -
Price 3.2700 2.6600 2.8400 2.6000 2.2800 2.0200 2.3400 -
P/RPS 1.22 1.07 1.08 1.06 0.94 0.91 0.92 20.76%
  QoQ % 14.02% -0.93% 1.89% 12.77% 3.30% -1.09% -
  Horiz. % 132.61% 116.30% 117.39% 115.22% 102.17% 98.91% 100.00%
P/EPS 20.29 16.93 15.93 20.14 15.06 14.21 4.65 167.75%
  QoQ % 19.85% 6.28% -20.90% 33.73% 5.98% 205.59% -
  Horiz. % 436.34% 364.09% 342.58% 433.12% 323.87% 305.59% 100.00%
EY 4.93 5.91 6.28 4.96 6.64 7.04 21.49 -62.63%
  QoQ % -16.58% -5.89% 26.61% -25.30% -5.68% -67.24% -
  Horiz. % 22.94% 27.50% 29.22% 23.08% 30.90% 32.76% 100.00%
DY 3.67 0.00 4.93 3.08 5.26 0.00 13.25 -57.61%
  QoQ % 0.00% 0.00% 60.06% -41.44% 0.00% 0.00% -
  Horiz. % 27.70% 0.00% 37.21% 23.25% 39.70% 0.00% 100.00%
P/NAPS 1.81 1.51 1.57 1.52 1.31 1.19 1.25 28.08%
  QoQ % 19.87% -3.82% 3.29% 16.03% 10.08% -4.80% -
  Horiz. % 144.80% 120.80% 125.60% 121.60% 104.80% 95.20% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers