Highlights

[EDGENTA] QoQ Cumulative 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 -     27.88%    YoY -     -13.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,111,294 515,876 2,182,605 1,535,251 1,006,924 460,790 2,120,766 -35.08%
  QoQ % 115.42% -76.36% 42.17% 52.47% 118.52% -78.27% -
  Horiz. % 52.40% 24.32% 102.92% 72.39% 47.48% 21.73% 100.00%
PBT 92,792 46,036 198,216 115,329 90,237 42,508 172,922 -34.04%
  QoQ % 101.56% -76.77% 71.87% 27.81% 112.28% -75.42% -
  Horiz. % 53.66% 26.62% 114.63% 66.69% 52.18% 24.58% 100.00%
Tax -24,667 -12,561 -46,047 -32,249 -25,104 -12,005 261,838 -
  QoQ % -96.38% 72.72% -42.79% -28.46% -109.11% -104.58% -
  Horiz. % -9.42% -4.80% -17.59% -12.32% -9.59% -4.58% 100.00%
NP 68,125 33,475 152,169 83,080 65,133 30,503 434,760 -71.03%
  QoQ % 103.51% -78.00% 83.16% 27.55% 113.53% -92.98% -
  Horiz. % 15.67% 7.70% 35.00% 19.11% 14.98% 7.02% 100.00%
NP to SH 67,020 32,664 148,238 80,511 62,956 29,551 418,187 -70.59%
  QoQ % 105.18% -77.97% 84.12% 27.88% 113.04% -92.93% -
  Horiz. % 16.03% 7.81% 35.45% 19.25% 15.05% 7.07% 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 1,043,169 482,401 2,030,436 1,452,171 941,791 430,287 1,686,006 -27.45%
  QoQ % 116.25% -76.24% 39.82% 54.19% 118.88% -74.48% -
  Horiz. % 61.87% 28.61% 120.43% 86.13% 55.86% 25.52% 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 49,897 - 116,427 49,897 49,897 - 257,803 -66.64%
  QoQ % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% -
  Horiz. % 19.35% 0.00% 45.16% 19.35% 19.35% 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 4.45 % 2.23 % 9.85 % 5.66 % 4.35 % 2.09 % 26.89 % -69.96%
  QoQ % 99.55% -77.36% 74.03% 30.11% 108.13% -92.23% -
  Horiz. % 16.55% 8.29% 36.63% 21.05% 16.18% 7.77% 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 133.63 62.03 262.45 184.61 121.08 55.41 255.02 -35.08%
  QoQ % 115.43% -76.37% 42.16% 52.47% 118.52% -78.27% -
  Horiz. % 52.40% 24.32% 102.91% 72.39% 47.48% 21.73% 100.00%
EPS 8.06 3.93 17.83 9.68 7.57 3.55 50.28 -70.59%
  QoQ % 105.09% -77.96% 84.19% 27.87% 113.24% -92.94% -
  Horiz. % 16.03% 7.82% 35.46% 19.25% 15.06% 7.06% 100.00%
DPS 6.00 0.00 14.00 6.00 6.00 0.00 31.00 -66.64%
  QoQ % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% -
  Horiz. % 19.35% 0.00% 45.16% 19.35% 19.35% 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 133.63 62.03 262.45 184.61 121.08 55.41 255.02 -35.08%
  QoQ % 115.43% -76.37% 42.16% 52.47% 118.52% -78.27% -
  Horiz. % 52.40% 24.32% 102.91% 72.39% 47.48% 21.73% 100.00%
EPS 8.06 3.93 17.83 9.68 7.57 3.55 50.29 -70.59%
  QoQ % 105.09% -77.96% 84.19% 27.87% 113.24% -92.94% -
  Horiz. % 16.03% 7.81% 35.45% 19.25% 15.05% 7.06% 100.00%
DPS 6.00 0.00 14.00 6.00 6.00 0.00 31.00 -66.64%
  QoQ % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% -
  Horiz. % 19.35% 0.00% 45.16% 19.35% 19.35% 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 2.15 4.48 1.04 1.38 1.57 4.30 0.98 69.08%
  QoQ % -52.01% 330.77% -24.64% -12.10% -63.49% 338.78% -
  Horiz. % 219.39% 457.14% 106.12% 140.82% 160.20% 438.78% 100.00%
P/EPS 35.61 70.78 15.26 26.24 25.10 66.98 4.97 273.00%
  QoQ % -49.69% 363.83% -41.84% 4.54% -62.53% 1,247.69% -
  Horiz. % 716.50% 1,424.14% 307.04% 527.97% 505.03% 1,347.69% 100.00%
EY 2.81 1.41 6.55 3.81 3.98 1.49 20.11 -73.17%
  QoQ % 99.29% -78.47% 71.92% -4.27% 167.11% -92.59% -
  Horiz. % 13.97% 7.01% 32.57% 18.95% 19.79% 7.41% 100.00%
DY 2.09 0.00 5.15 2.36 3.16 0.00 12.40 -69.59%
  QoQ % 0.00% 0.00% 118.22% -25.32% 0.00% 0.00% -
  Horiz. % 16.85% 0.00% 41.53% 19.03% 25.48% 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 2.45 4.29 1.08 1.41 1.88 3.65 0.92 92.47%
  QoQ % -42.89% 297.22% -23.40% -25.00% -48.49% 296.74% -
  Horiz. % 266.30% 466.30% 117.39% 153.26% 204.35% 396.74% 100.00%
P/EPS 40.58 67.72 15.93 26.86 30.12 56.85 4.65 325.56%
  QoQ % -40.08% 325.11% -40.69% -10.82% -47.02% 1,122.58% -
  Horiz. % 872.69% 1,456.34% 342.58% 577.63% 647.74% 1,222.58% 100.00%
EY 2.46 1.48 6.28 3.72 3.32 1.76 21.49 -76.52%
  QoQ % 66.22% -76.43% 68.82% 12.05% 88.64% -91.81% -
  Horiz. % 11.45% 6.89% 29.22% 17.31% 15.45% 8.19% 100.00%
DY 1.83 0.00 4.93 2.31 2.63 0.00 13.25 -73.38%
  QoQ % 0.00% 0.00% 113.42% -12.17% 0.00% 0.00% -
  Horiz. % 13.81% 0.00% 37.21% 17.43% 19.85% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

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