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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 528,327 523,114 373,441 734,000 788,793 167,252 221,750 15.56%
  YoY % 1.00% 40.08% -49.12% -6.95% 371.62% -24.58% -
  Horiz. % 238.25% 235.90% 168.41% 331.00% 355.71% 75.42% 100.00%
PBT 25,092 32,113 49,077 108,111 79,867 30,664 43,334 -8.70%
  YoY % -21.86% -34.57% -54.60% 35.36% 160.46% -29.24% -
  Horiz. % 57.90% 74.11% 113.25% 249.48% 184.31% 70.76% 100.00%
Tax -7,145 16,984 13,418 -28,358 -16,329 -8,223 -17,146 -13.57%
  YoY % -142.07% 26.58% 147.32% -73.67% -98.58% 52.04% -
  Horiz. % 41.67% -99.06% -78.26% 165.39% 95.24% 47.96% 100.00%
NP 17,947 49,097 62,495 79,753 63,538 22,441 26,188 -6.10%
  YoY % -63.45% -21.44% -21.64% 25.52% 183.13% -14.31% -
  Horiz. % 68.53% 187.48% 238.64% 304.54% 242.62% 85.69% 100.00%
NP to SH 17,555 38,721 51,114 69,903 52,411 14,555 18,777 -1.11%
  YoY % -54.66% -24.25% -26.88% 33.37% 260.09% -22.48% -
  Horiz. % 93.49% 206.22% 272.22% 372.28% 279.12% 77.52% 100.00%
Tax Rate 28.48 % -52.89 % -27.34 % 26.23 % 20.45 % 26.82 % 39.57 % -5.33%
  YoY % 153.85% -93.45% -204.23% 28.26% -23.75% -32.22% -
  Horiz. % 71.97% -133.66% -69.09% 66.29% 51.68% 67.78% 100.00%
Total Cost 510,380 474,017 310,946 654,247 725,255 144,811 195,562 17.33%
  YoY % 7.67% 52.44% -52.47% -9.79% 400.83% -25.95% -
  Horiz. % 260.98% 242.39% 159.00% 334.55% 370.86% 74.05% 100.00%
Net Worth 1,422,077 1,347,230 1,338,914 1,302,034 363,540 526,302 522,995 18.13%
  YoY % 5.56% 0.62% 2.83% 258.15% -30.93% 0.63% -
  Horiz. % 271.91% 257.60% 256.01% 248.96% 69.51% 100.63% 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 - - - - - - 72,638 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 386.85 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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 1,302,034 363,540 526,302 522,995 18.13%
  YoY % 5.56% 0.62% 2.83% 258.15% -30.93% 0.63% -
  Horiz. % 271.91% 257.60% 256.01% 248.96% 69.51% 100.63% 100.00%
NOSH 831,624 831,624 831,624 813,771 363,540 362,967 363,191 14.80%
  YoY % 0.00% 0.00% 2.19% 123.85% 0.16% -0.06% -
  Horiz. % 228.98% 228.98% 228.98% 224.06% 100.10% 99.94% 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 3.40 % 9.39 % 16.73 % 10.87 % 8.06 % 13.42 % 11.81 % -18.73%
  YoY % -63.79% -43.87% 53.91% 34.86% -39.94% 13.63% -
  Horiz. % 28.79% 79.51% 141.66% 92.04% 68.25% 113.63% 100.00%
ROE 1.23 % 2.87 % 3.82 % 5.37 % 14.42 % 2.77 % 3.59 % -16.34%
  YoY % -57.14% -24.87% -28.86% -62.76% 420.58% -22.84% -
  Horiz. % 34.26% 79.94% 106.41% 149.58% 401.67% 77.16% 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 63.53 62.90 44.91 90.20 216.98 46.08 61.06 0.66%
  YoY % 1.00% 40.06% -50.21% -58.43% 370.88% -24.53% -
  Horiz. % 104.05% 103.01% 73.55% 147.72% 355.36% 75.47% 100.00%
EPS 2.11 4.66 6.15 8.59 6.44 4.01 5.17 -13.87%
  YoY % -54.72% -24.23% -28.41% 33.39% 60.60% -22.44% -
  Horiz. % 40.81% 90.14% 118.96% 166.15% 124.56% 77.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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 - 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 63.53 62.90 44.91 88.26 94.85 20.11 26.66 15.56%
  YoY % 1.00% 40.06% -49.12% -6.95% 371.66% -24.57% -
  Horiz. % 238.30% 235.93% 168.45% 331.06% 355.78% 75.43% 100.00%
EPS 2.11 4.66 6.15 8.41 6.30 1.75 2.26 -1.14%
  YoY % -54.72% -24.23% -26.87% 33.49% 260.00% -22.57% -
  Horiz. % 93.36% 206.19% 272.12% 372.12% 278.76% 77.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.73 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7100 1.6200 1.6100 1.5657 0.4371 0.6329 0.6289 18.13%
  YoY % 5.56% 0.62% 2.83% 258.20% -30.94% 0.64% -
  Horiz. % 271.90% 257.59% 256.00% 248.96% 69.50% 100.64% 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 4.00 4.24 7.42 3.94 1.50 5.53 2.10 11.33%
  YoY % -5.66% -42.86% 88.32% 162.67% -72.88% 163.33% -
  Horiz. % 190.48% 201.90% 353.33% 187.62% 71.43% 263.33% 100.00%
P/EPS 120.33 57.34 54.18 41.33 22.61 63.59 24.76 30.13%
  YoY % 109.85% 5.83% 31.09% 82.80% -64.44% 156.83% -
  Horiz. % 485.99% 231.58% 218.82% 166.92% 91.32% 256.83% 100.00%
EY 0.83 1.74 1.85 2.42 4.42 1.57 4.04 -23.18%
  YoY % -52.30% -5.95% -23.55% -45.25% 181.53% -61.14% -
  Horiz. % 20.54% 43.07% 45.79% 59.90% 109.41% 38.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.63 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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 4.09 4.28 7.35 3.76 1.35 5.45 2.26 10.39%
  YoY % -4.44% -41.77% 95.48% 178.52% -75.23% 141.15% -
  Horiz. % 180.97% 189.38% 325.22% 166.37% 59.73% 241.15% 100.00%
P/EPS 123.17 57.77 53.69 39.46 20.39 62.59 26.69 29.02%
  YoY % 113.21% 7.60% 36.06% 93.53% -67.42% 134.51% -
  Horiz. % 461.48% 216.45% 201.16% 147.85% 76.40% 234.51% 100.00%
EY 0.81 1.73 1.86 2.53 4.90 1.60 3.75 -22.53%
  YoY % -53.18% -6.99% -26.48% -48.37% 206.25% -57.33% -
  Horiz. % 21.60% 46.13% 49.60% 67.47% 130.67% 42.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 14.49 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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.
 


 

349  332  533  995 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.885-0.085 
 IWCITY 1.20-0.12 
 EKOVEST-WB 0.39-0.09 
 IRIS 0.185+0.015 
 MTRONIC-WA 0.025+0.02 
 BARAKAH 0.10+0.01 
 VELESTO 0.315+0.01 
 IMPIANA 0.055-0.01 
 GADANG 0.895-0.05 
 WCT-WE 0.155-0.025 
Partners & Brokers