Highlights

[EDGENTA] YoY Cumulative 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 -     27.88%    YoY -     -13.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 1,535,251 1,448,454 1,066,193 2,227,787 2,184,888 492,726 623,734 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 115,329 97,495 124,676 262,769 198,263 67,108 111,584 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 -32,249 12,432 -75,454 -68,950 -45,884 -20,349 -35,994 -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 83,080 109,927 49,222 193,819 152,379 46,759 75,590 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 80,511 93,376 63,568 165,929 129,086 33,349 54,796 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 1,452,171 1,338,527 1,016,971 2,033,968 2,032,509 445,967 548,144 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 49,897 66,529 - - - - 72,577 -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 5.66 % 6.93 % 4.75 % 12.75 % 35.57 % 6.34 % 10.49 % -9.77%
  YoY % -18.33% 45.89% -62.75% -64.16% 461.04% -39.56% -
  Horiz. % 53.96% 66.06% 45.28% 121.54% 339.08% 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 184.61 174.17 128.21 273.89 602.08 135.78 171.88 1.20%
  YoY % 5.99% 35.85% -53.19% -54.51% 343.42% -21.00% -
  Horiz. % 107.41% 101.33% 74.59% 159.35% 350.29% 79.00% 100.00%
EPS 9.68 11.23 7.70 20.40 15.87 9.19 15.10 -7.14%
  YoY % -13.80% 45.84% -62.25% 28.54% 72.69% -39.14% -
  Horiz. % 64.11% 74.37% 50.99% 135.10% 105.10% 60.86% 100.00%
DPS 6.00 8.00 0.00 0.00 0.00 0.00 20.00 -18.17%
  YoY % -25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.00% 40.00% 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 - 831,624
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 184.61 174.17 128.21 267.88 262.73 59.25 75.00 16.19%
  YoY % 5.99% 35.85% -52.14% 1.96% 343.43% -21.00% -
  Horiz. % 246.15% 232.23% 170.95% 357.17% 350.31% 79.00% 100.00%
EPS 9.68 11.23 7.70 19.95 15.52 4.01 6.59 6.62%
  YoY % -13.80% 45.84% -61.40% 28.54% 287.03% -39.15% -
  Horiz. % 146.89% 170.41% 116.84% 302.73% 235.51% 60.85% 100.00%
DPS 6.00 8.00 0.00 0.00 0.00 0.00 8.73 -6.06%
  YoY % -25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.73% 91.64% 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 1.38 1.53 2.60 1.30 0.54 1.88 0.74 10.94%
  YoY % -9.80% -41.15% 100.00% 140.74% -71.28% 154.05% -
  Horiz. % 186.49% 206.76% 351.35% 175.68% 72.97% 254.05% 100.00%
P/EPS 26.24 23.78 43.56 17.40 9.16 27.75 8.48 20.70%
  YoY % 10.34% -45.41% 150.34% 89.96% -66.99% 227.24% -
  Horiz. % 309.43% 280.42% 513.68% 205.19% 108.02% 327.24% 100.00%
EY 3.81 4.21 2.30 5.75 10.91 3.60 11.80 -17.17%
  YoY % -9.50% 83.04% -60.00% -47.30% 203.06% -69.49% -
  Horiz. % 32.29% 35.68% 19.49% 48.73% 92.46% 30.51% 100.00%
DY 2.36 3.00 0.00 0.00 0.00 0.00 15.63 -27.02%
  YoY % -21.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 15.10% 19.19% 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 1.41 1.54 2.57 1.24 0.49 1.85 0.80 9.90%
  YoY % -8.44% -40.08% 107.26% 153.06% -73.51% 131.25% -
  Horiz. % 176.25% 192.50% 321.25% 155.00% 61.25% 231.25% 100.00%
P/EPS 26.86 23.96 43.17 16.62 8.27 27.31 9.14 19.67%
  YoY % 12.10% -44.50% 159.75% 100.97% -69.72% 198.80% -
  Horiz. % 293.87% 262.14% 472.32% 181.84% 90.48% 298.80% 100.00%
EY 3.72 4.17 2.32 6.02 12.10 3.66 10.94 -16.45%
  YoY % -10.79% 79.74% -61.46% -50.25% 230.60% -66.54% -
  Horiz. % 34.00% 38.12% 21.21% 55.03% 110.60% 33.46% 100.00%
DY 2.31 2.97 0.00 0.00 0.00 0.00 14.49 -26.35%
  YoY % -22.22% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 15.94% 20.50% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers