Highlights

[EDGENTA] YoY 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?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 2,207,563 3,008,013 2,618,011 3,132,186 3,022,261 747,501 809,800 18.18%
  YoY % -26.61% 14.90% -16.42% 3.64% 304.32% -7.69% -
  Horiz. % 272.61% 371.45% 323.29% 386.79% 373.21% 92.31% 100.00%
PBT 190,756 146,220 101,980 388,968 317,673 154,912 209,291 -1.53%
  YoY % 30.46% 43.38% -73.78% 22.44% 105.07% -25.98% -
  Horiz. % 91.14% 69.86% 48.73% 185.85% 151.79% 74.02% 100.00%
Tax 217,157 -38,943 -37,044 -105,619 -76,699 -35,485 -61,464 -
  YoY % 657.63% -5.13% 64.93% -37.71% -116.14% 42.27% -
  Horiz. % -353.31% 63.36% 60.27% 171.84% 124.79% 57.73% 100.00%
NP 407,913 107,277 64,936 283,349 240,974 119,427 147,827 18.42%
  YoY % 280.24% 65.20% -77.08% 17.58% 101.78% -19.21% -
  Horiz. % 275.94% 72.57% 43.93% 191.68% 163.01% 80.79% 100.00%
NP to SH 405,322 109,864 88,820 239,229 207,387 87,055 112,598 23.79%
  YoY % 268.93% 23.69% -62.87% 15.35% 138.23% -22.69% -
  Horiz. % 359.97% 97.57% 78.88% 212.46% 184.18% 77.31% 100.00%
Tax Rate -113.84 % 26.63 % 36.32 % 27.15 % 24.14 % 22.91 % 29.37 % -
  YoY % -527.49% -26.68% 33.78% 12.47% 5.37% -22.00% -
  Horiz. % -387.61% 90.67% 123.66% 92.44% 82.19% 78.00% 100.00%
Total Cost 1,799,650 2,900,736 2,553,075 2,848,837 2,781,287 628,074 661,973 18.13%
  YoY % -37.96% 13.62% -10.38% 2.43% 342.83% -5.12% -
  Horiz. % 271.86% 438.20% 385.68% 430.36% 420.15% 94.88% 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 241,170 124,820 122,187 40,677 36,277 36,295 101,669 15.48%
  YoY % 93.21% 2.16% 200.38% 12.13% -0.05% -64.30% -
  Horiz. % 237.21% 122.77% 120.18% 40.01% 35.68% 35.70% 100.00%
Div Payout % 59.50 % 113.61 % 137.57 % 17.00 % 17.49 % 41.69 % 90.29 % -6.71%
  YoY % -47.63% -17.42% 709.24% -2.80% -58.05% -53.83% -
  Horiz. % 65.90% 125.83% 152.36% 18.83% 19.37% 46.17% 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 18.48 % 3.57 % 2.48 % 9.05 % 7.97 % 15.98 % 18.25 % 0.21%
  YoY % 417.65% 43.95% -72.60% 13.55% -50.13% -12.44% -
  Horiz. % 101.26% 19.56% 13.59% 49.59% 43.67% 87.56% 100.00%
ROE 28.50 % 8.15 % 6.63 % 18.37 % 57.05 % 16.54 % 21.53 % 4.78%
  YoY % 249.69% 22.93% -63.91% -67.80% 244.92% -23.18% -
  Horiz. % 132.37% 37.85% 30.79% 85.32% 264.98% 76.82% 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 265.45 361.70 314.81 384.90 831.34 205.94 222.97 2.95%
  YoY % -26.61% 14.89% -18.21% -53.70% 303.68% -7.64% -
  Horiz. % 119.05% 162.22% 141.19% 172.62% 372.85% 92.36% 100.00%
EPS 48.74 13.21 10.68 29.40 57.05 23.98 31.00 7.83%
  YoY % 268.96% 23.69% -63.67% -48.47% 137.91% -22.65% -
  Horiz. % 157.23% 42.61% 34.45% 94.84% 184.03% 77.35% 100.00%
DPS 29.00 15.00 14.69 5.00 10.00 10.00 28.00 0.59%
  YoY % 93.33% 2.11% 193.80% -50.00% 0.00% -64.29% -
  Horiz. % 103.57% 53.57% 52.46% 17.86% 35.71% 35.71% 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 265.45 361.70 314.81 376.63 363.42 89.88 97.38 18.18%
  YoY % -26.61% 14.89% -16.41% 3.63% 304.34% -7.70% -
  Horiz. % 272.59% 371.43% 323.28% 386.76% 373.20% 92.30% 100.00%
EPS 48.74 13.21 10.68 28.77 24.94 10.47 13.54 23.79%
  YoY % 268.96% 23.69% -62.88% 15.36% 138.20% -22.67% -
  Horiz. % 359.97% 97.56% 78.88% 212.48% 184.19% 77.33% 100.00%
DPS 29.00 15.00 14.69 4.89 4.36 4.36 12.23 15.47%
  YoY % 93.33% 2.11% 200.41% 12.16% 0.00% -64.35% -
  Horiz. % 237.12% 122.65% 120.11% 39.98% 35.65% 35.65% 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 0.96 0.74 1.06 0.92 0.39 1.24 0.57 9.07%
  YoY % 29.73% -30.19% 15.22% 135.90% -68.55% 117.54% -
  Horiz. % 168.42% 129.82% 185.96% 161.40% 68.42% 217.54% 100.00%
P/EPS 5.21 20.21 31.18 12.08 5.71 10.63 4.13 3.95%
  YoY % -74.22% -35.18% 158.11% 111.56% -46.28% 157.38% -
  Horiz. % 126.15% 489.35% 754.96% 292.49% 138.26% 257.38% 100.00%
EY 19.19 4.95 3.21 8.28 17.50 9.41 24.22 -3.80%
  YoY % 287.68% 54.21% -61.23% -52.69% 85.97% -61.15% -
  Horiz. % 79.23% 20.44% 13.25% 34.19% 72.25% 38.85% 100.00%
DY 11.42 5.62 4.41 1.41 3.07 3.92 21.88 -10.27%
  YoY % 103.20% 27.44% 212.77% -54.07% -21.68% -82.08% -
  Horiz. % 52.19% 25.69% 20.16% 6.44% 14.03% 17.92% 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 0.98 0.74 1.05 0.88 0.35 1.22 0.62 7.93%
  YoY % 32.43% -29.52% 19.32% 151.43% -71.31% 96.77% -
  Horiz. % 158.06% 119.35% 169.35% 141.94% 56.45% 196.77% 100.00%
P/EPS 5.33 20.36 30.90 11.53 5.15 10.47 4.45 3.05%
  YoY % -73.82% -34.11% 168.00% 123.88% -50.81% 135.28% -
  Horiz. % 119.78% 457.53% 694.38% 259.10% 115.73% 235.28% 100.00%
EY 18.75 4.91 3.24 8.67 19.40 9.56 22.47 -2.97%
  YoY % 281.87% 51.54% -62.63% -55.31% 102.93% -57.45% -
  Horiz. % 83.44% 21.85% 14.42% 38.58% 86.34% 42.55% 100.00%
DY 11.15 5.58 4.45 1.47 3.40 3.98 20.29 -9.49%
  YoY % 99.82% 25.39% 202.72% -56.76% -14.57% -80.38% -
  Horiz. % 54.95% 27.50% 21.93% 7.24% 16.76% 19.62% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers