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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 2,182,605 2,207,563 2,202,350 2,515,129 2,823,359 3,008,013 3,209,583 -22.62%
  QoQ % -1.13% 0.24% -12.44% -10.92% -6.14% -6.28% -
  Horiz. % 68.00% 68.78% 68.62% 78.36% 87.97% 93.72% 100.00%
PBT 198,216 190,756 197,777 196,584 201,313 146,220 197,317 0.30%
  QoQ % 3.91% -3.55% 0.61% -2.35% 37.68% -25.90% -
  Horiz. % 100.46% 96.67% 100.23% 99.63% 102.03% 74.10% 100.00%
Tax -46,047 217,157 241,286 238,563 233,447 -38,943 -76,642 -28.73%
  QoQ % -121.20% -10.00% 1.14% 2.19% 699.46% 49.19% -
  Horiz. % 60.08% -283.34% -314.82% -311.27% -304.59% 50.81% 100.00%
NP 152,169 407,913 439,063 435,147 434,760 107,277 120,675 16.67%
  QoQ % -62.70% -7.09% 0.90% 0.09% 305.27% -11.10% -
  Horiz. % 126.10% 338.03% 363.84% 360.59% 360.27% 88.90% 100.00%
NP to SH 148,238 405,322 426,488 420,455 418,187 109,864 122,257 13.67%
  QoQ % -63.43% -4.96% 1.43% 0.54% 280.64% -10.14% -
  Horiz. % 121.25% 331.53% 348.85% 343.91% 342.06% 89.86% 100.00%
Tax Rate 23.23 % -113.84 % -122.00 % -121.35 % -115.96 % 26.63 % 38.84 % -28.95%
  QoQ % 120.41% 6.69% -0.54% -4.65% -535.45% -31.44% -
  Horiz. % 59.81% -293.10% -314.11% -312.44% -298.56% 68.56% 100.00%
Total Cost 2,030,436 1,799,650 1,763,287 2,079,982 2,388,599 2,900,736 3,088,908 -24.34%
  QoQ % 12.82% 2.06% -15.23% -12.92% -17.66% -6.09% -
  Horiz. % 65.73% 58.26% 57.08% 67.34% 77.33% 93.91% 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 116,427 241,170 241,170 257,803 257,803 124,820 124,820 -4.52%
  QoQ % -51.72% 0.00% -6.45% 0.00% 106.54% 0.00% -
  Horiz. % 93.28% 193.21% 193.21% 206.54% 206.54% 100.00% 100.00%
Div Payout % 78.54 % 59.50 % 56.55 % 61.32 % 61.65 % 113.61 % 102.10 % -16.01%
  QoQ % 32.00% 5.22% -7.78% -0.54% -45.74% 11.27% -
  Horiz. % 76.92% 58.28% 55.39% 60.06% 60.38% 111.27% 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 6.97 % 18.48 % 19.94 % 17.30 % 15.40 % 3.57 % 3.76 % 50.73%
  QoQ % -62.28% -7.32% 15.26% 12.34% 331.37% -5.05% -
  Horiz. % 185.37% 491.49% 530.32% 460.11% 409.57% 94.95% 100.00%
ROE 9.85 % 28.50 % 29.47 % 29.74 % 26.89 % 8.15 % 8.86 % 7.30%
  QoQ % -65.44% -3.29% -0.91% 10.60% 229.94% -8.01% -
  Horiz. % 111.17% 321.67% 332.62% 335.67% 303.50% 91.99% 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 262.45 265.45 264.83 302.44 339.50 361.70 385.94 -22.62%
  QoQ % -1.13% 0.23% -12.44% -10.92% -6.14% -6.28% -
  Horiz. % 68.00% 68.78% 68.62% 78.36% 87.97% 93.72% 100.00%
EPS 17.83 48.74 51.28 50.56 50.29 13.21 14.70 13.69%
  QoQ % -63.42% -4.95% 1.42% 0.54% 280.70% -10.14% -
  Horiz. % 121.29% 331.56% 348.84% 343.95% 342.11% 89.86% 100.00%
DPS 14.00 29.00 29.00 31.00 31.00 15.00 15.00 -4.48%
  QoQ % -51.72% 0.00% -6.45% 0.00% 106.67% 0.00% -
  Horiz. % 93.33% 193.33% 193.33% 206.67% 206.67% 100.00% 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 262.45 265.45 264.83 302.44 339.50 361.70 385.94 -22.62%
  QoQ % -1.13% 0.23% -12.44% -10.92% -6.14% -6.28% -
  Horiz. % 68.00% 68.78% 68.62% 78.36% 87.97% 93.72% 100.00%
EPS 17.83 48.74 51.28 50.56 50.29 13.21 14.70 13.69%
  QoQ % -63.42% -4.95% 1.42% 0.54% 280.70% -10.14% -
  Horiz. % 121.29% 331.56% 348.84% 343.95% 342.11% 89.86% 100.00%
DPS 14.00 29.00 29.00 31.00 31.00 15.00 15.00 -4.48%
  QoQ % -51.72% 0.00% -6.45% 0.00% 106.67% 0.00% -
  Horiz. % 93.33% 193.33% 193.33% 206.67% 206.67% 100.00% 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 1.04 0.96 0.72 0.79 0.74 0.74 0.68 32.64%
  QoQ % 8.33% 33.33% -8.86% 6.76% 0.00% 8.82% -
  Horiz. % 152.94% 141.18% 105.88% 116.18% 108.82% 108.82% 100.00%
P/EPS 15.26 5.21 3.70 4.71 4.97 20.21 17.96 -10.27%
  QoQ % 192.90% 40.81% -21.44% -5.23% -75.41% 12.53% -
  Horiz. % 84.97% 29.01% 20.60% 26.22% 27.67% 112.53% 100.00%
EY 6.55 19.19 26.99 21.24 20.11 4.95 5.57 11.38%
  QoQ % -65.87% -28.90% 27.07% 5.62% 306.26% -11.13% -
  Horiz. % 117.59% 344.52% 484.56% 381.33% 361.04% 88.87% 100.00%
DY 5.15 11.42 15.26 13.03 12.40 5.62 5.68 -6.30%
  QoQ % -54.90% -25.16% 17.11% 5.08% 120.64% -1.06% -
  Horiz. % 90.67% 201.06% 268.66% 229.40% 218.31% 98.94% 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 23/05/18 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 1.08 0.98 0.86 0.67 0.69 0.74 0.65 40.15%
  QoQ % 10.20% 13.95% 28.36% -2.90% -6.76% 13.85% -
  Horiz. % 166.15% 150.77% 132.31% 103.08% 106.15% 113.85% 100.00%
P/EPS 15.93 5.33 4.45 4.00 4.65 20.36 17.01 -4.27%
  QoQ % 198.87% 19.78% 11.25% -13.98% -77.16% 19.69% -
  Horiz. % 93.65% 31.33% 26.16% 23.52% 27.34% 119.69% 100.00%
EY 6.28 18.75 22.49 25.03 21.49 4.91 5.88 4.47%
  QoQ % -66.51% -16.63% -10.15% 16.47% 337.68% -16.50% -
  Horiz. % 106.80% 318.88% 382.48% 425.68% 365.48% 83.50% 100.00%
DY 4.93 11.15 12.72 15.35 13.25 5.58 6.00 -12.24%
  QoQ % -55.78% -12.34% -17.13% 15.85% 137.46% -7.00% -
  Horiz. % 82.17% 185.83% 212.00% 255.83% 220.83% 93.00% 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