Highlights

[EDGENTA] QoQ Quarter Result on 2018-06-30 [#2]

Stock [EDGENTA]: UEM EDGENTA BHD
Announcement Date 29-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     13.04%    YoY -     22.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 515,876 647,354 528,327 546,134 460,790 672,312 523,114 -0.93%
  QoQ % -20.31% 22.53% -3.26% 18.52% -31.46% 28.52% -
  Horiz. % 98.62% 123.75% 101.00% 104.40% 88.09% 128.52% 100.00%
PBT 46,036 82,887 25,092 47,729 42,508 75,427 32,113 27.17%
  QoQ % -44.46% 230.33% -47.43% 12.28% -43.64% 134.88% -
  Horiz. % 143.36% 258.11% 78.14% 148.63% 132.37% 234.88% 100.00%
Tax -12,561 -13,798 -7,145 -13,099 -12,005 249,406 16,984 -
  QoQ % 8.97% -93.11% 45.45% -9.11% -104.81% 1,368.48% -
  Horiz. % -73.96% -81.24% -42.07% -77.13% -70.68% 1,468.48% 100.00%
NP 33,475 69,089 17,947 34,630 30,503 324,833 49,097 -22.55%
  QoQ % -51.55% 284.96% -48.17% 13.53% -90.61% 561.61% -
  Horiz. % 68.18% 140.72% 36.55% 70.53% 62.13% 661.61% 100.00%
NP to SH 32,664 67,727 17,555 33,405 29,551 324,811 38,721 -10.73%
  QoQ % -51.77% 285.80% -47.45% 13.04% -90.90% 738.85% -
  Horiz. % 84.36% 174.91% 45.34% 86.27% 76.32% 838.85% 100.00%
Tax Rate 27.29 % 16.65 % 28.48 % 27.44 % 28.24 % -330.66 % -52.89 % -
  QoQ % 63.90% -41.54% 3.79% -2.83% 108.54% -525.18% -
  Horiz. % -51.60% -31.48% -53.85% -51.88% -53.39% 625.18% 100.00%
Total Cost 482,401 578,265 510,380 511,504 430,287 347,479 474,017 1.18%
  QoQ % -16.58% 13.30% -0.22% 18.88% 23.83% -26.69% -
  Horiz. % 101.77% 121.99% 107.67% 107.91% 90.77% 73.31% 100.00%
Net Worth 1,463,658 1,505,239 1,422,077 1,447,025 1,413,760 1,555,136 1,347,230 5.69%
  QoQ % -2.76% 5.85% -1.72% 2.35% -9.09% 15.43% -
  Horiz. % 108.64% 111.73% 105.56% 107.41% 104.94% 115.43% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 66,529 - 49,897 - 191,273 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 34.78% 0.00% 26.09% 0.00% 100.00% -
Div Payout % - % 98.23 % - % 149.37 % - % 58.89 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.80% 0.00% 253.64% 0.00% 100.00% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,463,658 1,505,239 1,422,077 1,447,025 1,413,760 1,555,136 1,347,230 5.69%
  QoQ % -2.76% 5.85% -1.72% 2.35% -9.09% 15.43% -
  Horiz. % 108.64% 111.73% 105.56% 107.41% 104.94% 115.43% 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 6.49 % 10.67 % 3.40 % 6.34 % 6.62 % 48.32 % 9.39 % -21.85%
  QoQ % -39.18% 213.82% -46.37% -4.23% -86.30% 414.59% -
  Horiz. % 69.12% 113.63% 36.21% 67.52% 70.50% 514.59% 100.00%
ROE 2.23 % 4.50 % 1.23 % 2.31 % 2.09 % 20.89 % 2.87 % -15.50%
  QoQ % -50.44% 265.85% -46.75% 10.53% -90.00% 627.87% -
  Horiz. % 77.70% 156.79% 42.86% 80.49% 72.82% 727.87% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 62.03 77.84 63.53 65.67 55.41 80.84 62.90 -0.93%
  QoQ % -20.31% 22.52% -3.26% 18.52% -31.46% 28.52% -
  Horiz. % 98.62% 123.75% 101.00% 104.40% 88.09% 128.52% 100.00%
EPS 3.93 8.14 2.11 4.02 3.55 39.06 4.66 -10.75%
  QoQ % -51.72% 285.78% -47.51% 13.24% -90.91% 738.20% -
  Horiz. % 84.33% 174.68% 45.28% 86.27% 76.18% 838.20% 100.00%
DPS 0.00 8.00 0.00 6.00 0.00 23.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 34.78% 0.00% 26.09% 0.00% 100.00% -
NAPS 1.7600 1.8100 1.7100 1.7400 1.7000 1.8700 1.6200 5.69%
  QoQ % -2.76% 5.85% -1.72% 2.35% -9.09% 15.43% -
  Horiz. % 108.64% 111.73% 105.56% 107.41% 104.94% 115.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 831,624
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 62.03 77.84 63.53 65.67 55.41 80.84 62.90 -0.93%
  QoQ % -20.31% 22.52% -3.26% 18.52% -31.46% 28.52% -
  Horiz. % 98.62% 123.75% 101.00% 104.40% 88.09% 128.52% 100.00%
EPS 3.93 8.14 2.11 4.02 3.55 39.06 4.66 -10.75%
  QoQ % -51.72% 285.78% -47.51% 13.24% -90.91% 738.20% -
  Horiz. % 84.33% 174.68% 45.28% 86.27% 76.18% 838.20% 100.00%
DPS 0.00 8.00 0.00 6.00 0.00 23.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 34.78% 0.00% 26.09% 0.00% 100.00% -
NAPS 1.7600 1.8100 1.7100 1.7400 1.7000 1.8700 1.6200 5.69%
  QoQ % -2.76% 5.85% -1.72% 2.35% -9.09% 15.43% -
  Horiz. % 108.64% 111.73% 105.56% 107.41% 104.94% 115.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.7800 2.7200 2.5400 1.9000 2.3800 2.5000 2.6700 -
P/RPS 4.48 3.49 4.00 2.89 4.30 3.09 4.24 3.74%
  QoQ % 28.37% -12.75% 38.41% -32.79% 39.16% -27.12% -
  Horiz. % 105.66% 82.31% 94.34% 68.16% 101.42% 72.88% 100.00%
P/EPS 70.78 33.40 120.33 47.30 66.98 6.40 57.34 15.09%
  QoQ % 111.92% -72.24% 154.40% -29.38% 946.56% -88.84% -
  Horiz. % 123.44% 58.25% 209.85% 82.49% 116.81% 11.16% 100.00%
EY 1.41 2.99 0.83 2.11 1.49 15.62 1.74 -13.09%
  QoQ % -52.84% 260.24% -60.66% 41.61% -90.46% 797.70% -
  Horiz. % 81.03% 171.84% 47.70% 121.26% 85.63% 897.70% 100.00%
DY 0.00 2.94 0.00 3.16 0.00 9.20 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 31.96% 0.00% 34.35% 0.00% 100.00% -
P/NAPS 1.58 1.50 1.49 1.09 1.40 1.34 1.65 -2.85%
  QoQ % 5.33% 0.67% 36.70% -22.14% 4.48% -18.79% -
  Horiz. % 95.76% 90.91% 90.30% 66.06% 84.85% 81.21% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 25/02/19 29/11/18 29/08/18 - 20/02/18 28/11/17 -
Price 2.6600 2.8400 2.6000 2.2800 2.0200 2.3400 2.6900 -
P/RPS 4.29 3.65 4.09 3.47 3.65 2.89 4.28 0.16%
  QoQ % 17.53% -10.76% 17.87% -4.93% 26.30% -32.48% -
  Horiz. % 100.23% 85.28% 95.56% 81.07% 85.28% 67.52% 100.00%
P/EPS 67.72 34.87 123.17 56.76 56.85 5.99 57.77 11.19%
  QoQ % 94.21% -71.69% 117.00% -0.16% 849.08% -89.63% -
  Horiz. % 117.22% 60.36% 213.21% 98.25% 98.41% 10.37% 100.00%
EY 1.48 2.87 0.81 1.76 1.76 16.69 1.73 -9.89%
  QoQ % -48.43% 254.32% -53.98% 0.00% -89.45% 864.74% -
  Horiz. % 85.55% 165.90% 46.82% 101.73% 101.73% 964.74% 100.00%
DY 0.00 2.82 0.00 2.63 0.00 9.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 28.69% 0.00% 26.75% 0.00% 100.00% -
P/NAPS 1.51 1.57 1.52 1.31 1.19 1.25 1.66 -6.12%
  QoQ % -3.82% 3.29% 16.03% 10.08% -4.80% -24.70% -
  Horiz. % 90.96% 94.58% 91.57% 78.92% 71.69% 75.30% 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.
 


 

277  247  532  1206 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.34+0.04 
 SAPNRG 0.245+0.005 
 FPGROUP 0.975+0.025 
 MYEG 1.23-0.01 
 XOX 0.055+0.005 
 ARMADA 0.395+0.01 
 DGB 0.0650.00 
 XDL 0.155+0.005 
 ICON 0.120.00 
 AIRASIA 1.15-0.04 
Partners & Brokers