Highlights

[EDGENTA] YoY Annualized Quarter 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 -     -14.74%    YoY -     -13.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 2,047,001 1,931,272 1,421,590 2,970,382 2,913,184 656,968 831,645 16.19%
  YoY % 5.99% 35.85% -52.14% 1.96% 343.43% -21.00% -
  Horiz. % 246.14% 232.22% 170.94% 357.17% 350.29% 79.00% 100.00%
PBT 153,772 129,993 166,234 350,358 264,350 89,477 148,778 0.55%
  YoY % 18.29% -21.80% -52.55% 32.54% 195.44% -39.86% -
  Horiz. % 103.36% 87.37% 111.73% 235.49% 177.68% 60.14% 100.00%
Tax -42,998 16,576 -100,605 -91,933 -61,178 -27,132 -47,992 -1.81%
  YoY % -359.40% 116.48% -9.43% -50.27% -125.49% 43.47% -
  Horiz. % 89.60% -34.54% 209.63% 191.56% 127.48% 56.53% 100.00%
NP 110,773 146,569 65,629 258,425 203,172 62,345 100,786 1.59%
  YoY % -24.42% 123.33% -74.60% 27.20% 225.88% -38.14% -
  Horiz. % 109.91% 145.43% 65.12% 256.41% 201.59% 61.86% 100.00%
NP to SH 107,348 124,501 84,757 221,238 172,114 44,465 73,061 6.62%
  YoY % -13.78% 46.89% -61.69% 28.54% 287.08% -39.14% -
  Horiz. % 146.93% 170.41% 116.01% 302.81% 235.58% 60.86% 100.00%
Tax Rate 27.96 % -12.75 % 60.52 % 26.24 % 23.14 % 30.32 % 32.26 % -2.35%
  YoY % 319.29% -121.07% 130.64% 13.40% -23.68% -6.01% -
  Horiz. % 86.67% -39.52% 187.60% 81.34% 71.73% 93.99% 100.00%
Total Cost 1,936,228 1,784,702 1,355,961 2,711,957 2,710,012 594,622 730,858 17.62%
  YoY % 8.49% 31.62% -50.00% 0.07% 355.75% -18.64% -
  Horiz. % 264.93% 244.19% 185.53% 371.06% 370.80% 81.36% 100.00%
Net Worth 1,422,077 1,347,230 1,338,914 1,301,403 362,891 526,181 522,557 18.15%
  YoY % 5.56% 0.62% 2.88% 258.62% -31.03% 0.69% -
  Horiz. % 272.14% 257.81% 256.22% 249.04% 69.45% 100.69% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 66,529 88,706 - - - - 96,769 -6.05%
  YoY % -25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.75% 91.67% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 61.98 % 71.25 % - % - % - % - % 132.45 % -11.88%
  YoY % -13.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 46.80% 53.79% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,422,077 1,347,230 1,338,914 1,301,403 362,891 526,181 522,557 18.15%
  YoY % 5.56% 0.62% 2.88% 258.62% -31.03% 0.69% -
  Horiz. % 272.14% 257.81% 256.22% 249.04% 69.45% 100.69% 100.00%
NOSH 831,624 831,624 831,624 813,377 362,891 362,883 363,191 14.80%
  YoY % 0.00% 0.00% 2.24% 124.14% 0.00% -0.08% -
  Horiz. % 228.98% 228.98% 228.98% 223.95% 99.92% 99.92% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.41 % 7.59 % 4.62 % 8.70 % 6.97 % 9.49 % 12.12 % -12.57%
  YoY % -28.72% 64.29% -46.90% 24.82% -26.55% -21.70% -
  Horiz. % 44.64% 62.62% 38.12% 71.78% 57.51% 78.30% 100.00%
ROE 7.55 % 9.24 % 6.33 % 17.00 % 47.43 % 8.45 % 13.98 % -9.75%
  YoY % -18.29% 45.97% -62.76% -64.16% 461.30% -39.56% -
  Horiz. % 54.01% 66.09% 45.28% 121.60% 339.27% 60.44% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 246.15 232.23 170.94 365.19 802.77 181.04 229.17 1.20%
  YoY % 5.99% 35.85% -53.19% -54.51% 343.42% -21.00% -
  Horiz. % 107.41% 101.34% 74.59% 159.35% 350.29% 79.00% 100.00%
EPS 12.91 14.97 10.27 27.20 21.16 12.25 20.13 -7.13%
  YoY % -13.76% 45.76% -62.24% 28.54% 72.73% -39.15% -
  Horiz. % 64.13% 74.37% 51.02% 135.12% 105.12% 60.85% 100.00%
DPS 8.00 10.67 0.00 0.00 0.00 0.00 26.67 -18.18%
  YoY % -25.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 40.01% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7100 1.6200 1.6100 1.6000 1.0000 1.4500 1.4400 2.90%
  YoY % 5.56% 0.62% 0.62% 60.00% -31.03% 0.69% -
  Horiz. % 118.75% 112.50% 111.81% 111.11% 69.44% 100.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 832,026
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 246.15 232.23 170.94 357.18 350.30 79.00 100.00 16.19%
  YoY % 5.99% 35.85% -52.14% 1.96% 343.42% -21.00% -
  Horiz. % 246.15% 232.23% 170.94% 357.18% 350.30% 79.00% 100.00%
EPS 12.91 14.97 10.27 26.60 20.70 5.35 8.79 6.61%
  YoY % -13.76% 45.76% -61.39% 28.50% 286.92% -39.14% -
  Horiz. % 146.87% 170.31% 116.84% 302.62% 235.49% 60.86% 100.00%
DPS 8.00 10.67 0.00 0.00 0.00 0.00 11.64 -6.06%
  YoY % -25.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.73% 91.67% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7100 1.6200 1.6100 1.5649 0.4364 0.6327 0.6284 18.15%
  YoY % 5.56% 0.62% 2.88% 258.59% -31.03% 0.68% -
  Horiz. % 272.12% 257.80% 256.21% 249.03% 69.45% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.5400 2.6700 3.3300 3.5500 3.2600 2.5500 1.2800 -
P/RPS 1.03 1.15 1.95 0.97 0.41 1.41 0.56 10.68%
  YoY % -10.43% -41.03% 101.03% 136.59% -70.92% 151.79% -
  Horiz. % 183.93% 205.36% 348.21% 173.21% 73.21% 251.79% 100.00%
P/EPS 19.68 17.83 32.67 13.05 6.87 20.81 6.36 20.70%
  YoY % 10.38% -45.42% 150.34% 89.96% -66.99% 227.20% -
  Horiz. % 309.43% 280.35% 513.68% 205.19% 108.02% 327.20% 100.00%
EY 5.08 5.61 3.06 7.66 14.55 4.81 15.73 -17.16%
  YoY % -9.45% 83.33% -60.05% -47.35% 202.49% -69.42% -
  Horiz. % 32.29% 35.66% 19.45% 48.70% 92.50% 30.58% 100.00%
DY 3.15 4.00 0.00 0.00 0.00 0.00 20.83 -27.00%
  YoY % -21.25% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 15.12% 19.20% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.49 1.65 2.07 2.22 3.26 1.76 0.89 8.96%
  YoY % -9.70% -20.29% -6.76% -31.90% 85.23% 97.75% -
  Horiz. % 167.42% 185.39% 232.58% 249.44% 366.29% 197.75% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 28/11/17 24/11/16 25/11/15 20/11/14 25/11/13 19/11/12 -
Price 2.6000 2.6900 3.3000 3.3900 2.9400 2.5100 1.3800 -
P/RPS 1.06 1.16 1.93 0.93 0.37 1.39 0.60 9.94%
  YoY % -8.62% -39.90% 107.53% 151.35% -73.38% 131.67% -
  Horiz. % 176.67% 193.33% 321.67% 155.00% 61.67% 231.67% 100.00%
P/EPS 20.14 17.97 32.38 12.46 6.20 20.48 6.85 19.68%
  YoY % 12.08% -44.50% 159.87% 100.97% -69.73% 198.98% -
  Horiz. % 294.01% 262.34% 472.70% 181.90% 90.51% 298.98% 100.00%
EY 4.96 5.57 3.09 8.02 16.13 4.88 14.59 -16.45%
  YoY % -10.95% 80.26% -61.47% -50.28% 230.53% -66.55% -
  Horiz. % 34.00% 38.18% 21.18% 54.97% 110.56% 33.45% 100.00%
DY 3.08 3.97 0.00 0.00 0.00 0.00 19.32 -26.35%
  YoY % -22.42% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 15.94% 20.55% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.52 1.66 2.05 2.12 2.94 1.73 0.96 7.96%
  YoY % -8.43% -19.02% -3.30% -27.89% 69.94% 80.21% -
  Horiz. % 158.33% 172.92% 213.54% 220.83% 306.25% 180.21% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers