Highlights

[EDGENTA] QoQ TTM 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 -     -4.96%    YoY -     268.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,286,975 2,237,691 2,182,605 2,207,563 2,202,350 2,515,129 2,823,359 -13.14%
  QoQ % 2.20% 2.52% -1.13% 0.24% -12.44% -10.92% -
  Horiz. % 81.00% 79.26% 77.31% 78.19% 78.00% 89.08% 100.00%
PBT 200,771 201,744 198,216 190,756 197,777 196,584 201,313 -0.18%
  QoQ % -0.48% 1.78% 3.91% -3.55% 0.61% -2.35% -
  Horiz. % 99.73% 100.21% 98.46% 94.76% 98.24% 97.65% 100.00%
Tax -45,610 -46,603 -46,047 217,157 241,286 238,563 233,447 -
  QoQ % 2.13% -1.21% -121.20% -10.00% 1.14% 2.19% -
  Horiz. % -19.54% -19.96% -19.72% 93.02% 103.36% 102.19% 100.00%
NP 155,161 155,141 152,169 407,913 439,063 435,147 434,760 -49.78%
  QoQ % 0.01% 1.95% -62.70% -7.09% 0.90% 0.09% -
  Horiz. % 35.69% 35.68% 35.00% 93.82% 100.99% 100.09% 100.00%
NP to SH 152,302 151,351 148,238 405,322 426,488 420,455 418,187 -49.10%
  QoQ % 0.63% 2.10% -63.43% -4.96% 1.43% 0.54% -
  Horiz. % 36.42% 36.19% 35.45% 96.92% 101.99% 100.54% 100.00%
Tax Rate 22.72 % 23.10 % 23.23 % -113.84 % -122.00 % -121.35 % -115.96 % -
  QoQ % -1.65% -0.56% 120.41% 6.69% -0.54% -4.65% -
  Horiz. % -19.59% -19.92% -20.03% 98.17% 105.21% 104.65% 100.00%
Total Cost 2,131,814 2,082,550 2,030,436 1,799,650 1,763,287 2,079,982 2,388,599 -7.32%
  QoQ % 2.37% 2.57% 12.82% 2.06% -15.23% -12.92% -
  Horiz. % 89.25% 87.19% 85.01% 75.34% 73.82% 87.08% 100.00%
Net Worth 1,505,239 1,463,658 1,505,239 1,422,077 1,447,025 1,413,760 1,555,136 -2.16%
  QoQ % 2.84% -2.76% 5.85% -1.72% 2.35% -9.09% -
  Horiz. % 96.79% 94.12% 96.79% 91.44% 93.05% 90.91% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 116,427 116,427 116,427 241,170 241,170 257,803 257,803 -41.22%
  QoQ % 0.00% 0.00% -51.72% 0.00% -6.45% 0.00% -
  Horiz. % 45.16% 45.16% 45.16% 93.55% 93.55% 100.00% 100.00%
Div Payout % 76.45 % 76.93 % 78.54 % 59.50 % 56.55 % 61.32 % 61.65 % 15.47%
  QoQ % -0.62% -2.05% 32.00% 5.22% -7.78% -0.54% -
  Horiz. % 124.01% 124.79% 127.40% 96.51% 91.73% 99.46% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,505,239 1,463,658 1,505,239 1,422,077 1,447,025 1,413,760 1,555,136 -2.16%
  QoQ % 2.84% -2.76% 5.85% -1.72% 2.35% -9.09% -
  Horiz. % 96.79% 94.12% 96.79% 91.44% 93.05% 90.91% 100.00%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
  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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.78 % 6.93 % 6.97 % 18.48 % 19.94 % 17.30 % 15.40 % -42.21%
  QoQ % -2.16% -0.57% -62.28% -7.32% 15.26% 12.34% -
  Horiz. % 44.03% 45.00% 45.26% 120.00% 129.48% 112.34% 100.00%
ROE 10.12 % 10.34 % 9.85 % 28.50 % 29.47 % 29.74 % 26.89 % -47.97%
  QoQ % -2.13% 4.97% -65.44% -3.29% -0.91% 10.60% -
  Horiz. % 37.63% 38.45% 36.63% 105.99% 109.59% 110.60% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 275.00 269.07 262.45 265.45 264.83 302.44 339.50 -13.14%
  QoQ % 2.20% 2.52% -1.13% 0.23% -12.44% -10.92% -
  Horiz. % 81.00% 79.25% 77.30% 78.19% 78.01% 89.08% 100.00%
EPS 18.31 18.20 17.83 48.74 51.28 50.56 50.29 -49.11%
  QoQ % 0.60% 2.08% -63.42% -4.95% 1.42% 0.54% -
  Horiz. % 36.41% 36.19% 35.45% 96.92% 101.97% 100.54% 100.00%
DPS 14.00 14.00 14.00 29.00 29.00 31.00 31.00 -41.22%
  QoQ % 0.00% 0.00% -51.72% 0.00% -6.45% 0.00% -
  Horiz. % 45.16% 45.16% 45.16% 93.55% 93.55% 100.00% 100.00%
NAPS 1.8100 1.7600 1.8100 1.7100 1.7400 1.7000 1.8700 -2.16%
  QoQ % 2.84% -2.76% 5.85% -1.72% 2.35% -9.09% -
  Horiz. % 96.79% 94.12% 96.79% 91.44% 93.05% 90.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 831,624
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 275.00 269.07 262.45 265.45 264.83 302.44 339.50 -13.14%
  QoQ % 2.20% 2.52% -1.13% 0.23% -12.44% -10.92% -
  Horiz. % 81.00% 79.25% 77.30% 78.19% 78.01% 89.08% 100.00%
EPS 18.31 18.20 17.83 48.74 51.28 50.56 50.29 -49.11%
  QoQ % 0.60% 2.08% -63.42% -4.95% 1.42% 0.54% -
  Horiz. % 36.41% 36.19% 35.45% 96.92% 101.97% 100.54% 100.00%
DPS 14.00 14.00 14.00 29.00 29.00 31.00 31.00 -41.22%
  QoQ % 0.00% 0.00% -51.72% 0.00% -6.45% 0.00% -
  Horiz. % 45.16% 45.16% 45.16% 93.55% 93.55% 100.00% 100.00%
NAPS 1.8100 1.7600 1.8100 1.7100 1.7400 1.7000 1.8700 -2.16%
  QoQ % 2.84% -2.76% 5.85% -1.72% 2.35% -9.09% -
  Horiz. % 96.79% 94.12% 96.79% 91.44% 93.05% 90.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.8700 2.7800 2.7200 2.5400 1.9000 2.3800 2.5000 -
P/RPS 1.04 1.03 1.04 0.96 0.72 0.79 0.74 25.55%
  QoQ % 0.97% -0.96% 8.33% 33.33% -8.86% 6.76% -
  Horiz. % 140.54% 139.19% 140.54% 129.73% 97.30% 106.76% 100.00%
P/EPS 15.67 15.28 15.26 5.21 3.70 4.71 4.97 115.47%
  QoQ % 2.55% 0.13% 192.90% 40.81% -21.44% -5.23% -
  Horiz. % 315.29% 307.44% 307.04% 104.83% 74.45% 94.77% 100.00%
EY 6.38 6.55 6.55 19.19 26.99 21.24 20.11 -53.58%
  QoQ % -2.60% 0.00% -65.87% -28.90% 27.07% 5.62% -
  Horiz. % 31.73% 32.57% 32.57% 95.43% 134.21% 105.62% 100.00%
DY 4.88 5.04 5.15 11.42 15.26 13.03 12.40 -46.39%
  QoQ % -3.17% -2.14% -54.90% -25.16% 17.11% 5.08% -
  Horiz. % 39.35% 40.65% 41.53% 92.10% 123.06% 105.08% 100.00%
P/NAPS 1.59 1.58 1.50 1.49 1.09 1.40 1.34 12.12%
  QoQ % 0.63% 5.33% 0.67% 36.70% -22.14% 4.48% -
  Horiz. % 118.66% 117.91% 111.94% 111.19% 81.34% 104.48% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 29/05/19 25/02/19 29/11/18 29/08/18 23/05/18 20/02/18 -
Price 3.2700 2.6600 2.8400 2.6000 2.2800 2.0200 2.3400 -
P/RPS 1.19 0.99 1.08 0.98 0.86 0.67 0.69 43.96%
  QoQ % 20.20% -8.33% 10.20% 13.95% 28.36% -2.90% -
  Horiz. % 172.46% 143.48% 156.52% 142.03% 124.64% 97.10% 100.00%
P/EPS 17.86 14.62 15.93 5.33 4.45 4.00 4.65 145.86%
  QoQ % 22.16% -8.22% 198.87% 19.78% 11.25% -13.98% -
  Horiz. % 384.09% 314.41% 342.58% 114.62% 95.70% 86.02% 100.00%
EY 5.60 6.84 6.28 18.75 22.49 25.03 21.49 -59.30%
  QoQ % -18.13% 8.92% -66.51% -16.63% -10.15% 16.47% -
  Horiz. % 26.06% 31.83% 29.22% 87.25% 104.65% 116.47% 100.00%
DY 4.28 5.26 4.93 11.15 12.72 15.35 13.25 -53.02%
  QoQ % -18.63% 6.69% -55.78% -12.34% -17.13% 15.85% -
  Horiz. % 32.30% 39.70% 37.21% 84.15% 96.00% 115.85% 100.00%
P/NAPS 1.81 1.51 1.57 1.52 1.31 1.19 1.25 28.08%
  QoQ % 19.87% -3.82% 3.29% 16.03% 10.08% -4.80% -
  Horiz. % 144.80% 120.80% 125.60% 121.60% 104.80% 95.20% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers