Highlights

[EDGENTA] QoQ Quarter Result on 2018-12-31 [#4]

Stock [EDGENTA]: UEM EDGENTA BHD
Announcement Date 25-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     285.80%    YoY -     -79.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 647,354 528,327 546,134 460,790 672,312 523,114 858,913 -17.14%
  QoQ % 22.53% -3.26% 18.52% -31.46% 28.52% -39.10% -
  Horiz. % 75.37% 61.51% 63.58% 53.65% 78.27% 60.90% 100.00%
PBT 82,887 25,092 47,729 42,508 75,427 32,113 46,536 46.78%
  QoQ % 230.33% -47.43% 12.28% -43.64% 134.88% -30.99% -
  Horiz. % 178.11% 53.92% 102.56% 91.34% 162.08% 69.01% 100.00%
Tax -13,798 -7,145 -13,099 -12,005 249,406 16,984 -15,822 -8.70%
  QoQ % -93.11% 45.45% -9.11% -104.81% 1,368.48% 207.34% -
  Horiz. % 87.21% 45.16% 82.79% 75.88% -1,576.32% -107.34% 100.00%
NP 69,089 17,947 34,630 30,503 324,833 49,097 30,714 71.42%
  QoQ % 284.96% -48.17% 13.53% -90.61% 561.61% 59.85% -
  Horiz. % 224.94% 58.43% 112.75% 99.31% 1,057.61% 159.85% 100.00%
NP to SH 67,727 17,555 33,405 29,551 324,811 38,721 27,372 82.64%
  QoQ % 285.80% -47.45% 13.04% -90.90% 738.85% 41.46% -
  Horiz. % 247.43% 64.13% 122.04% 107.96% 1,186.65% 141.46% 100.00%
Tax Rate 16.65 % 28.48 % 27.44 % 28.24 % -330.66 % -52.89 % 34.00 % -37.79%
  QoQ % -41.54% 3.79% -2.83% 108.54% -525.18% -255.56% -
  Horiz. % 48.97% 83.76% 80.71% 83.06% -972.53% -155.56% 100.00%
Total Cost 578,265 510,380 511,504 430,287 347,479 474,017 828,199 -21.24%
  QoQ % 13.30% -0.22% 18.88% 23.83% -26.69% -42.77% -
  Horiz. % 69.82% 61.63% 61.76% 51.95% 41.96% 57.23% 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 66,529 - 49,897 - 191,273 - 66,529 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 75.00% 0.00% 287.50% 0.00% 100.00%
Div Payout % 98.23 % - % 149.37 % - % 58.89 % - % 243.06 % -45.25%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.41% 0.00% 61.45% 0.00% 24.23% 0.00% 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 10.67 % 3.40 % 6.34 % 6.62 % 48.32 % 9.39 % 3.58 % 106.69%
  QoQ % 213.82% -46.37% -4.23% -86.30% 414.59% 162.29% -
  Horiz. % 298.04% 94.97% 177.09% 184.92% 1,349.72% 262.29% 100.00%
ROE 4.50 % 1.23 % 2.31 % 2.09 % 20.89 % 2.87 % 1.98 % 72.60%
  QoQ % 265.85% -46.75% 10.53% -90.00% 627.87% 44.95% -
  Horiz. % 227.27% 62.12% 116.67% 105.56% 1,055.05% 144.95% 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 77.84 63.53 65.67 55.41 80.84 62.90 103.28 -17.14%
  QoQ % 22.52% -3.26% 18.52% -31.46% 28.52% -39.10% -
  Horiz. % 75.37% 61.51% 63.58% 53.65% 78.27% 60.90% 100.00%
EPS 8.14 2.11 4.02 3.55 39.06 4.66 3.29 82.63%
  QoQ % 285.78% -47.51% 13.24% -90.91% 738.20% 41.64% -
  Horiz. % 247.42% 64.13% 122.19% 107.90% 1,187.23% 141.64% 100.00%
DPS 8.00 0.00 6.00 0.00 23.00 0.00 8.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 75.00% 0.00% 287.50% 0.00% 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 77.84 63.53 65.67 55.41 80.84 62.90 103.28 -17.14%
  QoQ % 22.52% -3.26% 18.52% -31.46% 28.52% -39.10% -
  Horiz. % 75.37% 61.51% 63.58% 53.65% 78.27% 60.90% 100.00%
EPS 8.14 2.11 4.02 3.55 39.06 4.66 3.29 82.63%
  QoQ % 285.78% -47.51% 13.24% -90.91% 738.20% 41.64% -
  Horiz. % 247.42% 64.13% 122.19% 107.90% 1,187.23% 141.64% 100.00%
DPS 8.00 0.00 6.00 0.00 23.00 0.00 8.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 75.00% 0.00% 287.50% 0.00% 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 3.49 4.00 2.89 4.30 3.09 4.24 2.56 22.88%
  QoQ % -12.75% 38.41% -32.79% 39.16% -27.12% 65.62% -
  Horiz. % 136.33% 156.25% 112.89% 167.97% 120.70% 165.62% 100.00%
P/EPS 33.40 120.33 47.30 66.98 6.40 57.34 80.21 -44.15%
  QoQ % -72.24% 154.40% -29.38% 946.56% -88.84% -28.51% -
  Horiz. % 41.64% 150.02% 58.97% 83.51% 7.98% 71.49% 100.00%
EY 2.99 0.83 2.11 1.49 15.62 1.74 1.25 78.57%
  QoQ % 260.24% -60.66% 41.61% -90.46% 797.70% 39.20% -
  Horiz. % 239.20% 66.40% 168.80% 119.20% 1,249.60% 139.20% 100.00%
DY 2.94 0.00 3.16 0.00 9.20 0.00 3.03 -1.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.03% 0.00% 104.29% 0.00% 303.63% 0.00% 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 3.65 4.09 3.47 3.65 2.89 4.28 2.42 31.42%
  QoQ % -10.76% 17.87% -4.93% 26.30% -32.48% 76.86% -
  Horiz. % 150.83% 169.01% 143.39% 150.83% 119.42% 176.86% 100.00%
P/EPS 34.87 123.17 56.76 56.85 5.99 57.77 75.96 -40.41%
  QoQ % -71.69% 117.00% -0.16% 849.08% -89.63% -23.95% -
  Horiz. % 45.91% 162.15% 74.72% 74.84% 7.89% 76.05% 100.00%
EY 2.87 0.81 1.76 1.76 16.69 1.73 1.32 67.59%
  QoQ % 254.32% -53.98% 0.00% -89.45% 864.74% 31.06% -
  Horiz. % 217.42% 61.36% 133.33% 133.33% 1,264.39% 131.06% 100.00%
DY 2.82 0.00 2.63 0.00 9.83 0.00 3.20 -8.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.12% 0.00% 82.19% 0.00% 307.19% 0.00% 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.
 


 

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