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
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 1,535,251 1,006,924 460,790 2,120,766 1,448,454 1,627,933 21.52%
  QoQ % 42.17% 52.47% 118.52% -78.27% 46.42% -11.02% -
  Horiz. % 134.07% 94.31% 61.85% 28.31% 130.27% 88.98% 100.00%
PBT 198,216 115,329 90,237 42,508 172,922 97,495 93,773 64.48%
  QoQ % 71.87% 27.81% 112.28% -75.42% 77.36% 3.97% -
  Horiz. % 211.38% 122.99% 96.23% 45.33% 184.40% 103.97% 100.00%
Tax -46,047 -32,249 -25,104 -12,005 261,838 12,432 -32,943 24.94%
  QoQ % -42.79% -28.46% -109.11% -104.58% 2,006.16% 137.74% -
  Horiz. % 139.78% 97.89% 76.20% 36.44% -794.82% -37.74% 100.00%
NP 152,169 83,080 65,133 30,503 434,760 109,927 60,830 83.97%
  QoQ % 83.16% 27.55% 113.53% -92.98% 295.50% 80.71% -
  Horiz. % 250.15% 136.58% 107.07% 50.14% 714.71% 180.71% 100.00%
NP to SH 148,238 80,511 62,956 29,551 418,187 93,376 54,655 94.13%
  QoQ % 84.12% 27.88% 113.04% -92.93% 347.85% 70.85% -
  Horiz. % 271.22% 147.31% 115.19% 54.07% 765.14% 170.85% 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 1,452,171 941,791 430,287 1,686,006 1,338,527 1,567,103 18.79%
  QoQ % 39.82% 54.19% 118.88% -74.48% 25.96% -14.59% -
  Horiz. % 129.57% 92.67% 60.10% 27.46% 107.59% 85.41% 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 49,897 49,897 - 257,803 66,529 66,529 45.07%
  QoQ % 133.33% 0.00% 0.00% 0.00% 287.50% 0.00% -
  Horiz. % 175.00% 75.00% 75.00% 0.00% 387.50% 100.00% 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 % 5.66 % 4.35 % 2.09 % 26.89 % 6.93 % 3.96 % 83.28%
  QoQ % 74.03% 30.11% 108.13% -92.23% 288.02% 75.00% -
  Horiz. % 248.74% 142.93% 109.85% 52.78% 679.04% 175.00% 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 262.45 184.61 121.08 55.41 255.02 174.17 195.75 21.52%
  QoQ % 42.16% 52.47% 118.52% -78.27% 46.42% -11.02% -
  Horiz. % 134.07% 94.31% 61.85% 28.31% 130.28% 88.98% 100.00%
EPS 17.83 9.68 7.57 3.55 50.28 11.23 6.57 94.21%
  QoQ % 84.19% 27.87% 113.24% -92.94% 347.73% 70.93% -
  Horiz. % 271.39% 147.34% 115.22% 54.03% 765.30% 170.93% 100.00%
DPS 14.00 6.00 6.00 0.00 31.00 8.00 8.00 45.07%
  QoQ % 133.33% 0.00% 0.00% 0.00% 287.50% 0.00% -
  Horiz. % 175.00% 75.00% 75.00% 0.00% 387.50% 100.00% 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 262.45 184.61 121.08 55.41 255.02 174.17 195.75 21.52%
  QoQ % 42.16% 52.47% 118.52% -78.27% 46.42% -11.02% -
  Horiz. % 134.07% 94.31% 61.85% 28.31% 130.28% 88.98% 100.00%
EPS 17.83 9.68 7.57 3.55 50.29 11.23 6.57 94.21%
  QoQ % 84.19% 27.87% 113.24% -92.94% 347.82% 70.93% -
  Horiz. % 271.39% 147.34% 115.22% 54.03% 765.45% 170.93% 100.00%
DPS 14.00 6.00 6.00 0.00 31.00 8.00 8.00 45.07%
  QoQ % 133.33% 0.00% 0.00% 0.00% 287.50% 0.00% -
  Horiz. % 175.00% 75.00% 75.00% 0.00% 387.50% 100.00% 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 1.38 1.57 4.30 0.98 1.53 1.35 -15.92%
  QoQ % -24.64% -12.10% -63.49% 338.78% -35.95% 13.33% -
  Horiz. % 77.04% 102.22% 116.30% 318.52% 72.59% 113.33% 100.00%
P/EPS 15.26 26.24 25.10 66.98 4.97 23.78 40.17 -47.45%
  QoQ % -41.84% 4.54% -62.53% 1,247.69% -79.10% -40.80% -
  Horiz. % 37.99% 65.32% 62.48% 166.74% 12.37% 59.20% 100.00%
EY 6.55 3.81 3.98 1.49 20.11 4.21 2.49 90.22%
  QoQ % 71.92% -4.27% 167.11% -92.59% 377.67% 69.08% -
  Horiz. % 263.05% 153.01% 159.84% 59.84% 807.63% 169.08% 100.00%
DY 5.15 2.36 3.16 0.00 12.40 3.00 3.03 42.28%
  QoQ % 118.22% -25.32% 0.00% 0.00% 313.33% -0.99% -
  Horiz. % 169.97% 77.89% 104.29% 0.00% 409.24% 99.01% 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 1.41 1.88 3.65 0.92 1.54 1.28 -10.68%
  QoQ % -23.40% -25.00% -48.49% 296.74% -40.26% 20.31% -
  Horiz. % 84.38% 110.16% 146.88% 285.16% 71.88% 120.31% 100.00%
P/EPS 15.93 26.86 30.12 56.85 4.65 23.96 38.04 -43.94%
  QoQ % -40.69% -10.82% -47.02% 1,122.58% -80.59% -37.01% -
  Horiz. % 41.88% 70.61% 79.18% 149.45% 12.22% 62.99% 100.00%
EY 6.28 3.72 3.32 1.76 21.49 4.17 2.63 78.37%
  QoQ % 68.82% 12.05% 88.64% -91.81% 415.35% 58.56% -
  Horiz. % 238.78% 141.44% 126.24% 66.92% 817.11% 158.56% 100.00%
DY 4.93 2.31 2.63 0.00 13.25 2.97 3.20 33.29%
  QoQ % 113.42% -12.17% 0.00% 0.00% 346.13% -7.19% -
  Horiz. % 154.06% 72.19% 82.19% 0.00% 414.06% 92.81% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers