Highlights

[EDGENTA] QoQ Quarter Result on 2017-06-30 [#2]

Stock [EDGENTA]: UEM EDGENTA BHD
Announcement Date 22-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     0.33%    YoY -     440.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 460,790 672,312 523,114 858,913 417,055 512,900 373,441 15.06%
  QoQ % -31.46% 28.52% -39.10% 105.95% -18.69% 37.34% -
  Horiz. % 123.39% 180.03% 140.08% 230.00% 111.68% 137.34% 100.00%
PBT 42,508 75,427 32,113 46,536 32,542 56,815 49,077 -9.14%
  QoQ % -43.64% 134.88% -30.99% 43.00% -42.72% 15.77% -
  Horiz. % 86.61% 153.69% 65.43% 94.82% 66.31% 115.77% 100.00%
Tax -12,005 249,406 16,984 -15,822 -2,426 -59,465 13,418 -
  QoQ % -104.81% 1,368.48% 207.34% -552.18% 95.92% -543.17% -
  Horiz. % -89.47% 1,858.74% 126.58% -117.92% -18.08% -443.17% 100.00%
NP 30,503 324,833 49,097 30,714 30,116 -2,650 62,495 -38.04%
  QoQ % -90.61% 561.61% 59.85% 1.99% 1,236.45% -104.24% -
  Horiz. % 48.81% 519.77% 78.56% 49.15% 48.19% -4.24% 100.00%
NP to SH 29,551 324,811 38,721 27,372 27,283 16,488 51,114 -30.62%
  QoQ % -90.90% 738.85% 41.46% 0.33% 65.47% -67.74% -
  Horiz. % 57.81% 635.46% 75.75% 53.55% 53.38% 32.26% 100.00%
Tax Rate 28.24 % -330.66 % -52.89 % 34.00 % 7.45 % 104.66 % -27.34 % -
  QoQ % 108.54% -525.18% -255.56% 356.38% -92.88% 482.81% -
  Horiz. % -103.29% 1,209.44% 193.45% -124.36% -27.25% -382.81% 100.00%
Total Cost 430,287 347,479 474,017 828,199 386,939 515,550 310,946 24.20%
  QoQ % 23.83% -26.69% -42.77% 114.04% -24.95% 65.80% -
  Horiz. % 138.38% 111.75% 152.44% 266.35% 124.44% 165.80% 100.00%
Net Worth 1,413,760 1,555,136 1,347,230 1,380,495 1,413,760 1,372,179 1,338,914 3.70%
  QoQ % -9.09% 15.43% -2.41% -2.35% 3.03% 2.48% -
  Horiz. % 105.59% 116.15% 100.62% 103.11% 105.59% 102.48% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 191,273 - 66,529 - 58,213 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 328.57% 0.00% 114.29% 0.00% 100.00% -
Div Payout % - % 58.89 % - % 243.06 % - % 353.07 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 16.68% 0.00% 68.84% 0.00% 100.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,413,760 1,555,136 1,347,230 1,380,495 1,413,760 1,372,179 1,338,914 3.70%
  QoQ % -9.09% 15.43% -2.41% -2.35% 3.03% 2.48% -
  Horiz. % 105.59% 116.15% 100.62% 103.11% 105.59% 102.48% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.62 % 48.32 % 9.39 % 3.58 % 7.22 % -0.52 % 16.73 % -46.13%
  QoQ % -86.30% 414.59% 162.29% -50.42% 1,488.46% -103.11% -
  Horiz. % 39.57% 288.82% 56.13% 21.40% 43.16% -3.11% 100.00%
ROE 2.09 % 20.89 % 2.87 % 1.98 % 1.93 % 1.20 % 3.82 % -33.13%
  QoQ % -90.00% 627.87% 44.95% 2.59% 60.83% -68.59% -
  Horiz. % 54.71% 546.86% 75.13% 51.83% 50.52% 31.41% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 55.41 80.84 62.90 103.28 50.15 61.67 44.91 15.05%
  QoQ % -31.46% 28.52% -39.10% 105.94% -18.68% 37.32% -
  Horiz. % 123.38% 180.00% 140.06% 229.97% 111.67% 137.32% 100.00%
EPS 3.55 39.06 4.66 3.29 3.28 1.98 6.15 -30.70%
  QoQ % -90.91% 738.20% 41.64% 0.30% 65.66% -67.80% -
  Horiz. % 57.72% 635.12% 75.77% 53.50% 53.33% 32.20% 100.00%
DPS 0.00 23.00 0.00 8.00 0.00 7.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 328.57% 0.00% 114.29% 0.00% 100.00% -
NAPS 1.7000 1.8700 1.6200 1.6600 1.7000 1.6500 1.6100 3.70%
  QoQ % -9.09% 15.43% -2.41% -2.35% 3.03% 2.48% -
  Horiz. % 105.59% 116.15% 100.62% 103.11% 105.59% 102.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 832,026
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 55.41 80.84 62.90 103.28 50.15 61.67 44.91 15.05%
  QoQ % -31.46% 28.52% -39.10% 105.94% -18.68% 37.32% -
  Horiz. % 123.38% 180.00% 140.06% 229.97% 111.67% 137.32% 100.00%
EPS 3.55 39.06 4.66 3.29 3.28 1.98 6.15 -30.70%
  QoQ % -90.91% 738.20% 41.64% 0.30% 65.66% -67.80% -
  Horiz. % 57.72% 635.12% 75.77% 53.50% 53.33% 32.20% 100.00%
DPS 0.00 23.00 0.00 8.00 0.00 7.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 328.57% 0.00% 114.29% 0.00% 100.00% -
NAPS 1.7000 1.8700 1.6200 1.6600 1.7000 1.6500 1.6100 3.70%
  QoQ % -9.09% 15.43% -2.41% -2.35% 3.03% 2.48% -
  Horiz. % 105.59% 116.15% 100.62% 103.11% 105.59% 102.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.3800 2.5000 2.6700 2.6400 3.2600 3.4500 3.3300 -
P/RPS 4.30 3.09 4.24 2.56 6.50 5.59 7.42 -30.51%
  QoQ % 39.16% -27.12% 65.62% -60.62% 16.28% -24.66% -
  Horiz. % 57.95% 41.64% 57.14% 34.50% 87.60% 75.34% 100.00%
P/EPS 66.98 6.40 57.34 80.21 99.37 174.01 54.18 15.20%
  QoQ % 946.56% -88.84% -28.51% -19.28% -42.89% 221.17% -
  Horiz. % 123.62% 11.81% 105.83% 148.04% 183.41% 321.17% 100.00%
EY 1.49 15.62 1.74 1.25 1.01 0.57 1.85 -13.45%
  QoQ % -90.46% 797.70% 39.20% 23.76% 77.19% -69.19% -
  Horiz. % 80.54% 844.32% 94.05% 67.57% 54.59% 30.81% 100.00%
DY 0.00 9.20 0.00 3.03 0.00 2.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 453.20% 0.00% 149.26% 0.00% 100.00% -
P/NAPS 1.40 1.34 1.65 1.59 1.92 2.09 2.07 -22.97%
  QoQ % 4.48% -18.79% 3.77% -17.19% -8.13% 0.97% -
  Horiz. % 67.63% 64.73% 79.71% 76.81% 92.75% 100.97% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date - 20/02/18 28/11/17 22/08/17 22/05/17 24/02/17 24/11/16 -
Price 2.0200 2.3400 2.6900 2.5000 3.0300 3.2100 3.3000 -
P/RPS 3.65 2.89 4.28 2.42 6.04 5.20 7.35 -37.32%
  QoQ % 26.30% -32.48% 76.86% -59.93% 16.15% -29.25% -
  Horiz. % 49.66% 39.32% 58.23% 32.93% 82.18% 70.75% 100.00%
P/EPS 56.85 5.99 57.77 75.96 92.36 161.91 53.69 3.89%
  QoQ % 849.08% -89.63% -23.95% -17.76% -42.96% 201.56% -
  Horiz. % 105.89% 11.16% 107.60% 141.48% 172.02% 301.56% 100.00%
EY 1.76 16.69 1.73 1.32 1.08 0.62 1.86 -3.62%
  QoQ % -89.45% 864.74% 31.06% 22.22% 74.19% -66.67% -
  Horiz. % 94.62% 897.31% 93.01% 70.97% 58.06% 33.33% 100.00%
DY 0.00 9.83 0.00 3.20 0.00 2.18 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 450.92% 0.00% 146.79% 0.00% 100.00% -
P/NAPS 1.19 1.25 1.66 1.51 1.78 1.95 2.05 -30.44%
  QoQ % -4.80% -24.70% 9.93% -15.17% -8.72% -4.88% -
  Horiz. % 58.05% 60.98% 80.98% 73.66% 86.83% 95.12% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers