Highlights

[EDGENTA] YoY 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 -     -47.45%    YoY -     -54.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 587,637 528,327 523,114 373,441 734,000 788,793 167,252 23.29%
  YoY % 11.23% 1.00% 40.08% -49.12% -6.95% 371.62% -
  Horiz. % 351.35% 315.89% 312.77% 223.28% 438.86% 471.62% 100.00%
PBT 25,902 25,092 32,113 49,077 108,111 79,867 30,664 -2.77%
  YoY % 3.23% -21.86% -34.57% -54.60% 35.36% 160.46% -
  Horiz. % 84.47% 81.83% 104.73% 160.05% 352.57% 260.46% 100.00%
Tax -8,625 -7,145 16,984 13,418 -28,358 -16,329 -8,223 0.80%
  YoY % -20.71% -142.07% 26.58% 147.32% -73.67% -98.58% -
  Horiz. % 104.89% 86.89% -206.54% -163.18% 344.86% 198.58% 100.00%
NP 17,277 17,947 49,097 62,495 79,753 63,538 22,441 -4.26%
  YoY % -3.73% -63.45% -21.44% -21.64% 25.52% 183.13% -
  Horiz. % 76.99% 79.97% 218.78% 278.49% 355.39% 283.13% 100.00%
NP to SH 17,275 17,555 38,721 51,114 69,903 52,411 14,555 2.90%
  YoY % -1.59% -54.66% -24.25% -26.88% 33.37% 260.09% -
  Horiz. % 118.69% 120.61% 266.03% 351.18% 480.27% 360.09% 100.00%
Tax Rate 33.30 % 28.48 % -52.89 % -27.34 % 26.23 % 20.45 % 26.82 % 3.67%
  YoY % 16.92% 153.85% -93.45% -204.23% 28.26% -23.75% -
  Horiz. % 124.16% 106.19% -197.20% -101.94% 97.80% 76.25% 100.00%
Total Cost 570,360 510,380 474,017 310,946 654,247 725,255 144,811 25.65%
  YoY % 11.75% 7.67% 52.44% -52.47% -9.79% 400.83% -
  Horiz. % 393.87% 352.45% 327.33% 214.73% 451.79% 500.83% 100.00%
Net Worth 1,471,974 1,422,077 1,347,230 1,338,914 1,302,034 363,540 526,302 18.69%
  YoY % 3.51% 5.56% 0.62% 2.83% 258.15% -30.93% -
  Horiz. % 279.68% 270.20% 255.98% 254.40% 247.39% 69.07% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,471,974 1,422,077 1,347,230 1,338,914 1,302,034 363,540 526,302 18.69%
  YoY % 3.51% 5.56% 0.62% 2.83% 258.15% -30.93% -
  Horiz. % 279.68% 270.20% 255.98% 254.40% 247.39% 69.07% 100.00%
NOSH 831,624 831,624 831,624 831,624 813,771 363,540 362,967 14.81%
  YoY % 0.00% 0.00% 0.00% 2.19% 123.85% 0.16% -
  Horiz. % 229.12% 229.12% 229.12% 229.12% 224.20% 100.16% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.94 % 3.40 % 9.39 % 16.73 % 10.87 % 8.06 % 13.42 % -22.35%
  YoY % -13.53% -63.79% -43.87% 53.91% 34.86% -39.94% -
  Horiz. % 21.91% 25.34% 69.97% 124.66% 81.00% 60.06% 100.00%
ROE 1.17 % 1.23 % 2.87 % 3.82 % 5.37 % 14.42 % 2.77 % -13.37%
  YoY % -4.88% -57.14% -24.87% -28.86% -62.76% 420.58% -
  Horiz. % 42.24% 44.40% 103.61% 137.91% 193.86% 520.58% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 70.66 63.53 62.90 44.91 90.20 216.98 46.08 7.38%
  YoY % 11.22% 1.00% 40.06% -50.21% -58.43% 370.88% -
  Horiz. % 153.34% 137.87% 136.50% 97.46% 195.75% 470.88% 100.00%
EPS 2.08 2.11 4.66 6.15 8.59 6.44 4.01 -10.36%
  YoY % -1.42% -54.72% -24.23% -28.41% 33.39% 60.60% -
  Horiz. % 51.87% 52.62% 116.21% 153.37% 214.21% 160.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7700 1.7100 1.6200 1.6100 1.6000 1.0000 1.4500 3.38%
  YoY % 3.51% 5.56% 0.62% 0.62% 60.00% -31.03% -
  Horiz. % 122.07% 117.93% 111.72% 111.03% 110.34% 68.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 831,624
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 70.66 63.53 62.90 44.91 88.26 94.85 20.11 23.29%
  YoY % 11.22% 1.00% 40.06% -49.12% -6.95% 371.66% -
  Horiz. % 351.37% 315.91% 312.78% 223.32% 438.89% 471.66% 100.00%
EPS 2.08 2.11 4.66 6.15 8.41 6.30 1.75 2.92%
  YoY % -1.42% -54.72% -24.23% -26.87% 33.49% 260.00% -
  Horiz. % 118.86% 120.57% 266.29% 351.43% 480.57% 360.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7700 1.7100 1.6200 1.6100 1.5657 0.4371 0.6329 18.69%
  YoY % 3.51% 5.56% 0.62% 2.83% 258.20% -30.94% -
  Horiz. % 279.67% 270.18% 255.96% 254.38% 247.39% 69.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.5200 2.5400 2.6700 3.3300 3.5500 3.2600 2.5500 -
P/RPS 4.98 4.00 4.24 7.42 3.94 1.50 5.53 -1.73%
  YoY % 24.50% -5.66% -42.86% 88.32% 162.67% -72.88% -
  Horiz. % 90.05% 72.33% 76.67% 134.18% 71.25% 27.12% 100.00%
P/EPS 169.45 120.33 57.34 54.18 41.33 22.61 63.59 17.74%
  YoY % 40.82% 109.85% 5.83% 31.09% 82.80% -64.44% -
  Horiz. % 266.47% 189.23% 90.17% 85.20% 64.99% 35.56% 100.00%
EY 0.59 0.83 1.74 1.85 2.42 4.42 1.57 -15.04%
  YoY % -28.92% -52.30% -5.95% -23.55% -45.25% 181.53% -
  Horiz. % 37.58% 52.87% 110.83% 117.83% 154.14% 281.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.99 1.49 1.65 2.07 2.22 3.26 1.76 2.07%
  YoY % 33.56% -9.70% -20.29% -6.76% -31.90% 85.23% -
  Horiz. % 113.07% 84.66% 93.75% 117.61% 126.14% 185.23% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 29/11/18 28/11/17 24/11/16 25/11/15 20/11/14 25/11/13 -
Price 3.0500 2.6000 2.6900 3.3000 3.3900 2.9400 2.5100 -
P/RPS 4.32 4.09 4.28 7.35 3.76 1.35 5.45 -3.80%
  YoY % 5.62% -4.44% -41.77% 95.48% 178.52% -75.23% -
  Horiz. % 79.27% 75.05% 78.53% 134.86% 68.99% 24.77% 100.00%
P/EPS 146.83 123.17 57.77 53.69 39.46 20.39 62.59 15.26%
  YoY % 19.21% 113.21% 7.60% 36.06% 93.53% -67.42% -
  Horiz. % 234.59% 196.79% 92.30% 85.78% 63.05% 32.58% 100.00%
EY 0.68 0.81 1.73 1.86 2.53 4.90 1.60 -13.29%
  YoY % -16.05% -53.18% -6.99% -26.48% -48.37% 206.25% -
  Horiz. % 42.50% 50.62% 108.12% 116.25% 158.12% 306.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.72 1.52 1.66 2.05 2.12 2.94 1.73 -0.10%
  YoY % 13.16% -8.43% -19.02% -3.30% -27.89% 69.94% -
  Horiz. % 99.42% 87.86% 95.95% 118.50% 122.54% 169.94% 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