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 - 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 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.
 


 

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