[EDGENTA] QoQ TTM Result on 30-Jun-2017 [#2]

Stock

[EDGENTA] UEM EDGENTA BERHAD

Announcement Date

22-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 40.78%

YoY- 13.61%

Quarter Report

EDGENTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
TTM Result
Revenue	2,515,129	2,823,359	3,008,013	3,209,583	2,000,904	2,235,665	2,618,011	-2.63%
YoY %	-10.92%	-6.14%	-6.28%	60.41%	-10.50%	-14.60%	-	-
Horiz. %	96.07%	107.84%	114.90%	122.60%	76.43%	85.40%	100.00%	-
PBT	196,584	201,313	146,220	197,317	122,144	116,145	101,980	54.95%
YoY %	-2.35%	37.68%	-25.90%	61.54%	5.17%	13.89%	-	-
Horiz. %	192.77%	197.40%	143.38%	193.49%	119.77%	113.89%	100.00%	-
Tax	238,563	233,447	-38,943	-76,642	-64,981	-69,573	-37,044	-
YoY %	2.19%	699.46%	49.19%	-17.95%	6.60%	-87.81%	-	-
Horiz. %	-644.00%	-630.19%	105.13%	206.89%	175.42%	187.81%	100.00%	-
NP	435,147	434,760	107,277	120,675	57,163	46,572	64,936	255.85%
YoY %	0.09%	305.27%	-11.10%	111.11%	22.74%	-28.28%	-	-
Horiz. %	670.12%	669.52%	165.20%	185.84%	88.03%	71.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	420,455	418,187	109,864	122,257	86,845	80,056	88,820	182.19%
YoY %	0.54%	280.64%	-10.14%	40.78%	8.48%	-9.87%	-	-
Horiz. %	473.38%	470.83%	123.69%	137.65%	97.78%	90.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-121.35%	-115.96%	26.63%	38.84%	53.20%	59.90%	36.32%	-
YoY %	-4.65%	-535.45%	-31.44%	-26.99%	-11.19%	64.92%	-	-
Horiz. %	-334.11%	-319.27%	73.32%	106.94%	146.48%	164.92%	100.00%	-
Total Cost	2,079,982	2,388,599	2,900,736	3,088,908	1,943,741	2,189,093	2,553,075	-12.78%
YoY %	-12.92%	-17.66%	-6.09%	58.92%	-11.21%	-14.26%	-	-
Horiz. %	81.47%	93.56%	113.62%	120.99%	76.13%	85.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,413,760	1,555,136	1,347,230	1,380,495	1,413,760	1,372,179	1,338,914	3.69%
YoY %	-9.09%	15.43%	-2.41%	-2.35%	3.03%	2.48%	-	-
Horiz. %	105.59%	116.15%	100.62%	103.11%	105.59%	102.48%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	257,803	257,803	124,820	124,820	58,213	58,213	122,187	64.57%
YoY %	0.00%	106.54%	0.00%	114.42%	0.00%	-52.36%	-	-
Horiz. %	210.99%	210.99%	102.15%	102.15%	47.64%	47.64%	100.00%	-
Div Payout %	61.32%	61.65%	113.61%	102.10%	67.03%	72.72%	137.57%	-
YoY %	-0.54%	-45.74%	11.27%	52.32%	-7.82%	-47.14%	-	-
Horiz. %	44.57%	44.81%	82.58%	74.22%	48.72%	52.86%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	1,413,760	1,555,136	1,347,230	1,380,495	1,413,760	1,372,179	1,338,914	3.69%
YoY %	-9.09%	15.43%	-2.41%	-2.35%	3.03%	2.48%	-	-
Horiz. %	105.59%	116.15%	100.62%	103.11%	105.59%	102.48%	100.00%	-
NOSH	831,624	831,624	831,624	831,624	831,624	831,624	831,624	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	17.30%	15.40%	3.57%	3.76%	2.86%	2.08%	2.48%	-
YoY %	12.34%	331.37%	-5.05%	31.47%	37.50%	-16.13%	-	-
Horiz. %	697.58%	620.97%	143.95%	151.61%	115.32%	83.87%	100.00%	-
ROE	29.74%	26.89%	8.15%	8.86%	6.14%	5.83%	6.63%	-
YoY %	10.60%	229.94%	-8.01%	44.30%	5.32%	-12.07%	-	-
Horiz. %	448.57%	405.58%	122.93%	133.63%	92.61%	87.93%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	302.44	339.50	361.70	385.94	240.60	268.83	314.81	-2.63%
YoY %	-10.92%	-6.14%	-6.28%	60.41%	-10.50%	-14.61%	-	-
Horiz. %	96.07%	107.84%	114.89%	122.59%	76.43%	85.39%	100.00%	-
EPS	50.56	50.29	13.21	14.70	10.44	9.63	10.68	182.20%
YoY %	0.54%	280.70%	-10.14%	40.80%	8.41%	-9.83%	-	-
Horiz. %	473.41%	470.88%	123.69%	137.64%	97.75%	90.17%	100.00%	-
DPS	31.00	31.00	15.00	15.00	7.00	7.00	14.69	64.59%
YoY %	0.00%	106.67%	0.00%	114.29%	0.00%	-52.35%	-	-
Horiz. %	211.03%	211.03%	102.11%	102.11%	47.65%	47.65%	100.00%	-
NAPS	1.70	1.87	1.62	1.66	1.70	1.65	1.61	3.69%
YoY %	-9.09%	15.43%	-2.41%	-2.35%	3.03%	2.48%	-	-
Horiz. %	105.59%	116.15%	100.62%	103.11%	105.59%	102.48%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 831,624
RPS	302.29	339.33	361.53	385.75	240.48	268.70	314.65	-2.63%
YoY %	-10.92%	-6.14%	-6.28%	60.41%	-10.50%	-14.60%	-	-
Horiz. %	96.07%	107.84%	114.90%	122.60%	76.43%	85.40%	100.00%	-
EPS	50.53	50.26	13.20	14.69	10.44	9.62	10.68	182.09%
YoY %	0.54%	280.76%	-10.14%	40.71%	8.52%	-9.93%	-	-
Horiz. %	473.13%	470.60%	123.60%	137.55%	97.75%	90.07%	100.00%	-
DPS	30.98	30.98	15.00	15.00	7.00	7.00	14.69	64.52%
YoY %	0.00%	106.53%	0.00%	114.29%	0.00%	-52.35%	-	-
Horiz. %	210.89%	210.89%	102.11%	102.11%	47.65%	47.65%	100.00%	-
NAPS	1.6992	1.8691	1.6192	1.6592	1.6992	1.6492	1.6092	3.69%
YoY %	-9.09%	15.43%	-2.41%	-2.35%	3.03%	2.49%	-	-
Horiz. %	105.59%	116.15%	100.62%	103.11%	105.59%	102.49%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	2.38	2.50	2.67	2.64	3.26	3.45	3.33	-
P/RPS	0.79	0.74	0.74	0.68	1.35	1.28	1.06	-17.81%
YoY %	6.76%	0.00%	8.82%	-49.63%	5.47%	20.75%	-	-
Horiz. %	74.53%	69.81%	69.81%	64.15%	127.36%	120.75%	100.00%	-
P/EPS	4.71	4.97	20.21	17.96	31.22	35.84	31.18	-71.66%
YoY %	-5.23%	-75.41%	12.53%	-42.47%	-12.89%	14.95%	-	-
Horiz. %	15.11%	15.94%	64.82%	57.60%	100.13%	114.95%	100.00%	-
EY	21.24	20.11	4.95	5.57	3.20	2.79	3.21	252.85%
YoY %	5.62%	306.26%	-11.13%	74.06%	14.70%	-13.08%	-	-
Horiz. %	661.68%	626.48%	154.21%	173.52%	99.69%	86.92%	100.00%	-
DY	13.03	12.40	5.62	5.68	2.15	2.03	4.41	106.04%
YoY %	5.08%	120.64%	-1.06%	164.19%	5.91%	-53.97%	-	-
Horiz. %	295.46%	281.18%	127.44%	128.80%	48.75%	46.03%	100.00%	-
P/NAPS	1.40	1.34	1.65	1.59	1.92	2.09	2.07	-22.96%
YoY %	4.48%	-18.79%	3.77%	-17.19%	-8.13%	0.97%	-	-
Horiz. %	67.63%	64.73%	79.71%	76.81%	92.75%	100.97%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	23/05/18	20/02/18	28/11/17	22/08/17	22/05/17	24/02/17	24/11/16	-
Price	2.02	2.34	2.69	2.50	3.03	3.21	3.30	-
P/RPS	0.67	0.69	0.74	0.65	1.26	1.19	1.05	-25.90%
YoY %	-2.90%	-6.76%	13.85%	-48.41%	5.88%	13.33%	-	-
Horiz. %	63.81%	65.71%	70.48%	61.90%	120.00%	113.33%	100.00%	-
P/EPS	4.00	4.65	20.36	17.01	29.02	33.35	30.90	-74.44%
YoY %	-13.98%	-77.16%	19.69%	-41.39%	-12.98%	7.93%	-	-
Horiz. %	12.94%	15.05%	65.89%	55.05%	93.92%	107.93%	100.00%	-
EY	25.03	21.49	4.91	5.88	3.45	3.00	3.24	291.27%
YoY %	16.47%	337.68%	-16.50%	70.43%	15.00%	-7.41%	-	-
Horiz. %	772.53%	663.27%	151.54%	181.48%	106.48%	92.59%	100.00%	-
DY	15.35	13.25	5.58	6.00	2.31	2.18	4.45	128.46%
YoY %	15.85%	137.46%	-7.00%	159.74%	5.96%	-51.01%	-	-
Horiz. %	344.94%	297.75%	125.39%	134.83%	51.91%	48.99%	100.00%	-
P/NAPS	1.19	1.25	1.66	1.51	1.78	1.95	2.05	-30.43%
YoY %	-4.80%	-24.70%	9.93%	-15.17%	-8.72%	-4.88%	-	-
Horiz. %	58.05%	60.98%	80.98%	73.66%	86.83%	95.12%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos