Highlights

[EDGENTA] QoQ Quarter Result on 2017-09-30 [#3]

Stock [EDGENTA]: UEM EDGENTA BHD
Announcement Date 28-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     41.46%    YoY -     -24.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 546,134 460,790 672,312 523,114 858,913 417,055 512,900 4.29%
  QoQ % 18.52% -31.46% 28.52% -39.10% 105.95% -18.69% -
  Horiz. % 106.48% 89.84% 131.08% 101.99% 167.46% 81.31% 100.00%
PBT 47,729 42,508 75,427 32,113 46,536 32,542 56,815 -11.00%
  QoQ % 12.28% -43.64% 134.88% -30.99% 43.00% -42.72% -
  Horiz. % 84.01% 74.82% 132.76% 56.52% 81.91% 57.28% 100.00%
Tax -13,099 -12,005 249,406 16,984 -15,822 -2,426 -59,465 -63.63%
  QoQ % -9.11% -104.81% 1,368.48% 207.34% -552.18% 95.92% -
  Horiz. % 22.03% 20.19% -419.42% -28.56% 26.61% 4.08% 100.00%
NP 34,630 30,503 324,833 49,097 30,714 30,116 -2,650 -
  QoQ % 13.53% -90.61% 561.61% 59.85% 1.99% 1,236.45% -
  Horiz. % -1,306.79% -1,151.06% -12,257.85% -1,852.72% -1,159.02% -1,136.45% 100.00%
NP to SH 33,405 29,551 324,811 38,721 27,372 27,283 16,488 60.32%
  QoQ % 13.04% -90.90% 738.85% 41.46% 0.33% 65.47% -
  Horiz. % 202.60% 179.23% 1,969.98% 234.84% 166.01% 165.47% 100.00%
Tax Rate 27.44 % 28.24 % -330.66 % -52.89 % 34.00 % 7.45 % 104.66 % -59.14%
  QoQ % -2.83% 108.54% -525.18% -255.56% 356.38% -92.88% -
  Horiz. % 26.22% 26.98% -315.94% -50.54% 32.49% 7.12% 100.00%
Total Cost 511,504 430,287 347,479 474,017 828,199 386,939 515,550 -0.53%
  QoQ % 18.88% 23.83% -26.69% -42.77% 114.04% -24.95% -
  Horiz. % 99.22% 83.46% 67.40% 91.94% 160.64% 75.05% 100.00%
Net Worth 1,447,025 1,413,760 1,555,136 1,347,230 1,380,495 1,413,760 1,372,179 3.61%
  QoQ % 2.35% -9.09% 15.43% -2.41% -2.35% 3.03% -
  Horiz. % 105.45% 103.03% 113.33% 98.18% 100.61% 103.03% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 49,897 - 191,273 - 66,529 - 58,213 -9.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.71% 0.00% 328.57% 0.00% 114.29% 0.00% 100.00%
Div Payout % 149.37 % - % 58.89 % - % 243.06 % - % 353.07 % -43.73%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.31% 0.00% 16.68% 0.00% 68.84% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,447,025 1,413,760 1,555,136 1,347,230 1,380,495 1,413,760 1,372,179 3.61%
  QoQ % 2.35% -9.09% 15.43% -2.41% -2.35% 3.03% -
  Horiz. % 105.45% 103.03% 113.33% 98.18% 100.61% 103.03% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.34 % 6.62 % 48.32 % 9.39 % 3.58 % 7.22 % -0.52 % -
  QoQ % -4.23% -86.30% 414.59% 162.29% -50.42% 1,488.46% -
  Horiz. % -1,219.23% -1,273.08% -9,292.31% -1,805.77% -688.46% -1,388.46% 100.00%
ROE 2.31 % 2.09 % 20.89 % 2.87 % 1.98 % 1.93 % 1.20 % 54.93%
  QoQ % 10.53% -90.00% 627.87% 44.95% 2.59% 60.83% -
  Horiz. % 192.50% 174.17% 1,740.83% 239.17% 165.00% 160.83% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 65.67 55.41 80.84 62.90 103.28 50.15 61.67 4.29%
  QoQ % 18.52% -31.46% 28.52% -39.10% 105.94% -18.68% -
  Horiz. % 106.49% 89.85% 131.08% 101.99% 167.47% 81.32% 100.00%
EPS 4.02 3.55 39.06 4.66 3.29 3.28 1.98 60.55%
  QoQ % 13.24% -90.91% 738.20% 41.64% 0.30% 65.66% -
  Horiz. % 203.03% 179.29% 1,972.73% 235.35% 166.16% 165.66% 100.00%
DPS 6.00 0.00 23.00 0.00 8.00 0.00 7.00 -9.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.71% 0.00% 328.57% 0.00% 114.29% 0.00% 100.00%
NAPS 1.7400 1.7000 1.8700 1.6200 1.6600 1.7000 1.6500 3.61%
  QoQ % 2.35% -9.09% 15.43% -2.41% -2.35% 3.03% -
  Horiz. % 105.45% 103.03% 113.33% 98.18% 100.61% 103.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 832,026
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 65.67 55.41 80.84 62.90 103.28 50.15 61.67 4.29%
  QoQ % 18.52% -31.46% 28.52% -39.10% 105.94% -18.68% -
  Horiz. % 106.49% 89.85% 131.08% 101.99% 167.47% 81.32% 100.00%
EPS 4.02 3.55 39.06 4.66 3.29 3.28 1.98 60.55%
  QoQ % 13.24% -90.91% 738.20% 41.64% 0.30% 65.66% -
  Horiz. % 203.03% 179.29% 1,972.73% 235.35% 166.16% 165.66% 100.00%
DPS 6.00 0.00 23.00 0.00 8.00 0.00 7.00 -9.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.71% 0.00% 328.57% 0.00% 114.29% 0.00% 100.00%
NAPS 1.7400 1.7000 1.8700 1.6200 1.6600 1.7000 1.6500 3.61%
  QoQ % 2.35% -9.09% 15.43% -2.41% -2.35% 3.03% -
  Horiz. % 105.45% 103.03% 113.33% 98.18% 100.61% 103.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.9000 2.3800 2.5000 2.6700 2.6400 3.2600 3.4500 -
P/RPS 2.89 4.30 3.09 4.24 2.56 6.50 5.59 -35.66%
  QoQ % -32.79% 39.16% -27.12% 65.62% -60.62% 16.28% -
  Horiz. % 51.70% 76.92% 55.28% 75.85% 45.80% 116.28% 100.00%
P/EPS 47.30 66.98 6.40 57.34 80.21 99.37 174.01 -58.14%
  QoQ % -29.38% 946.56% -88.84% -28.51% -19.28% -42.89% -
  Horiz. % 27.18% 38.49% 3.68% 32.95% 46.10% 57.11% 100.00%
EY 2.11 1.49 15.62 1.74 1.25 1.01 0.57 139.87%
  QoQ % 41.61% -90.46% 797.70% 39.20% 23.76% 77.19% -
  Horiz. % 370.18% 261.40% 2,740.35% 305.26% 219.30% 177.19% 100.00%
DY 3.16 0.00 9.20 0.00 3.03 0.00 2.03 34.42%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.67% 0.00% 453.20% 0.00% 149.26% 0.00% 100.00%
P/NAPS 1.09 1.40 1.34 1.65 1.59 1.92 2.09 -35.29%
  QoQ % -22.14% 4.48% -18.79% 3.77% -17.19% -8.13% -
  Horiz. % 52.15% 66.99% 64.11% 78.95% 76.08% 91.87% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 - 20/02/18 28/11/17 22/08/17 22/05/17 24/02/17 -
Price 2.2800 2.0200 2.3400 2.6900 2.5000 3.0300 3.2100 -
P/RPS 3.47 3.65 2.89 4.28 2.42 6.04 5.20 -23.69%
  QoQ % -4.93% 26.30% -32.48% 76.86% -59.93% 16.15% -
  Horiz. % 66.73% 70.19% 55.58% 82.31% 46.54% 116.15% 100.00%
P/EPS 56.76 56.85 5.99 57.77 75.96 92.36 161.91 -50.38%
  QoQ % -0.16% 849.08% -89.63% -23.95% -17.76% -42.96% -
  Horiz. % 35.06% 35.11% 3.70% 35.68% 46.91% 57.04% 100.00%
EY 1.76 1.76 16.69 1.73 1.32 1.08 0.62 100.87%
  QoQ % 0.00% -89.45% 864.74% 31.06% 22.22% 74.19% -
  Horiz. % 283.87% 283.87% 2,691.94% 279.03% 212.90% 174.19% 100.00%
DY 2.63 0.00 9.83 0.00 3.20 0.00 2.18 13.37%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.64% 0.00% 450.92% 0.00% 146.79% 0.00% 100.00%
P/NAPS 1.31 1.19 1.25 1.66 1.51 1.78 1.95 -23.35%
  QoQ % 10.08% -4.80% -24.70% 9.93% -15.17% -8.72% -
  Horiz. % 67.18% 61.03% 64.10% 85.13% 77.44% 91.28% 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.
 


 

183  311  526  1189 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.88-0.09 
 IWCITY 1.22-0.10 
 EKOVEST-WB 0.39-0.09 
 GADANG 0.915-0.03 
 HSI-C5D 0.35-0.015 
 ARMADA 0.20-0.005 
 SAPNRG 0.3250.00 
 HIBISCS 1.18-0.01 
 WCT-WE 0.17-0.01 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. 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
3. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
4. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
7. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
8. 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
Partners & Brokers