[EDGENTA] QoQ TTM Result on 30-Sep-2015 [#3]

Stock

[EDGENTA] UEM EDGENTA BERHAD

Announcement Date

25-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 7.89%

YoY- 15.35%

Quarter Report

Edgenta - Q3 2015.pdf

Latest QR

Upcoming QR

EDGENTA's Result

EDGENTA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
TTM Result
Revenue	2,978,570	3,075,563	3,123,033	3,132,186	3,186,979	3,141,726	3,089,287	-2.40%
YoY %	-3.15%	-1.52%	-0.29%	-1.72%	1.44%	1.70%	-	-
Horiz. %	96.42%	99.56%	101.09%	101.39%	103.16%	101.70%	100.00%	-
PBT	161,014	278,656	305,419	388,968	360,724	330,136	324,462	-37.34%
YoY %	-42.22%	-8.76%	-21.48%	7.83%	9.27%	1.75%	-	-
Horiz. %	49.62%	85.88%	94.13%	119.88%	111.18%	101.75%	100.00%	-
Tax	-78,820	-87,930	-95,886	-105,619	-93,590	-83,474	-82,553	-3.04%
YoY %	10.36%	8.30%	9.22%	-12.85%	-12.12%	-1.12%	-	-
Horiz. %	95.48%	106.51%	116.15%	127.94%	113.37%	101.12%	100.00%	-
NP	82,194	190,726	209,533	283,349	267,134	246,662	241,909	-51.33%
YoY %	-56.90%	-8.98%	-26.05%	6.07%	8.30%	1.96%	-	-
Horiz. %	33.98%	78.84%	86.62%	117.13%	110.43%	101.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	107,609	174,501	191,181	239,229	221,737	210,406	202,386	-34.39%
YoY %	-38.33%	-8.72%	-20.08%	7.89%	5.39%	3.96%	-	-
Horiz. %	53.17%	86.22%	94.46%	118.20%	109.56%	103.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	48.95%	31.56%	31.39%	27.15%	25.95%	25.28%	25.44%	-
YoY %	55.10%	0.54%	15.62%	4.62%	2.65%	-0.63%	-	-
Horiz. %	192.41%	124.06%	123.39%	106.72%	102.00%	99.37%	100.00%	-
Total Cost	2,896,376	2,884,837	2,913,500	2,848,837	2,919,845	2,895,064	2,847,378	1.14%
YoY %	0.40%	-0.98%	2.27%	-2.43%	0.86%	1.67%	-	-
Horiz. %	101.72%	101.32%	102.32%	100.05%	102.55%	101.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,289,017	1,211,748	1,344,058	1,302,034	1,212,855	1,203,884	1,163,362	7.08%
YoY %	6.38%	-9.84%	3.23%	7.35%	0.75%	3.48%	-	-
Horiz. %	110.80%	104.16%	115.53%	111.92%	104.25%	103.48%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	122,187	122,187	122,187	40,677	187,114	187,114	187,114	-24.75%
YoY %	0.00%	0.00%	200.38%	-78.26%	0.00%	0.00%	-	-
Horiz. %	65.30%	65.30%	65.30%	21.74%	100.00%	100.00%	100.00%	-
Div Payout %	113.55%	70.02%	63.91%	17.00%	84.39%	88.93%	92.45%	-
YoY %	62.17%	9.56%	275.94%	-79.86%	-5.11%	-3.81%	-	-
Horiz. %	122.82%	75.74%	69.13%	18.39%	91.28%	96.19%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	1,289,017	1,211,748	1,344,058	1,302,034	1,212,855	1,203,884	1,163,362	7.08%
YoY %	6.38%	-9.84%	3.23%	7.35%	0.75%	3.48%	-	-
Horiz. %	110.80%	104.16%	115.53%	111.92%	104.25%	103.48%	100.00%	-
NOSH	831,624	813,253	814,580	813,771	813,997	813,435	813,540	1.47%
YoY %	2.26%	-0.16%	0.10%	-0.03%	0.07%	-0.01%	-	-
Horiz. %	102.22%	99.96%	100.13%	100.03%	100.06%	99.99%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	2.76%	6.20%	6.71%	9.05%	8.38%	7.85%	7.83%	-
YoY %	-55.48%	-7.60%	-25.86%	8.00%	6.75%	0.26%	-	-
Horiz. %	35.25%	79.18%	85.70%	115.58%	107.02%	100.26%	100.00%	-
ROE	8.35%	14.40%	14.22%	18.37%	18.28%	17.48%	17.40%	-
YoY %	-42.01%	1.27%	-22.59%	0.49%	4.58%	0.46%	-	-
Horiz. %	47.99%	82.76%	81.72%	105.57%	105.06%	100.46%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	358.16	378.18	383.39	384.90	391.52	386.23	379.73	-3.82%
YoY %	-5.29%	-1.36%	-0.39%	-1.69%	1.37%	1.71%	-	-
Horiz. %	94.32%	99.59%	100.96%	101.36%	103.10%	101.71%	100.00%	-
EPS	12.94	21.46	23.47	29.40	27.24	25.87	24.88	-35.35%
YoY %	-39.70%	-8.56%	-20.17%	7.93%	5.30%	3.98%	-	-
Horiz. %	52.01%	86.25%	94.33%	118.17%	109.49%	103.98%	100.00%	-
DPS	14.69	15.00	15.00	5.00	22.99	23.00	23.00	-25.85%
YoY %	-2.07%	0.00%	200.00%	-78.25%	-0.04%	0.00%	-	-
Horiz. %	63.87%	65.22%	65.22%	21.74%	99.96%	100.00%	100.00%	-
NAPS	1.55	1.49	1.65	1.60	1.49	1.48	1.43	5.52%
YoY %	4.03%	-9.70%	3.12%	7.38%	0.68%	3.50%	-	-
Horiz. %	108.39%	104.20%	115.38%	111.89%	104.20%	103.50%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 813,771
RPS	358.16	369.83	375.53	376.63	383.22	377.78	371.48	-2.40%
YoY %	-3.16%	-1.52%	-0.29%	-1.72%	1.44%	1.70%	-	-
Horiz. %	96.41%	99.56%	101.09%	101.39%	103.16%	101.70%	100.00%	-
EPS	12.94	20.98	22.99	28.77	26.66	25.30	24.34	-34.39%
YoY %	-38.32%	-8.74%	-20.09%	7.91%	5.38%	3.94%	-	-
Horiz. %	53.16%	86.20%	94.45%	118.20%	109.53%	103.94%	100.00%	-
DPS	14.69	14.69	14.69	4.89	22.50	22.50	22.50	-24.76%
YoY %	0.00%	0.00%	200.41%	-78.27%	0.00%	0.00%	-	-
Horiz. %	65.29%	65.29%	65.29%	21.73%	100.00%	100.00%	100.00%	-
NAPS	1.55	1.4571	1.6162	1.5657	1.4584	1.4476	1.3989	7.08%
YoY %	6.38%	-9.84%	3.23%	7.36%	0.75%	3.48%	-	-
Horiz. %	110.80%	104.16%	115.53%	111.92%	104.25%	103.48%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	3.60	3.65	3.31	3.55	3.45	3.30	2.73	-
P/RPS	1.01	0.97	0.86	0.92	0.88	0.85	0.72	25.33%
YoY %	4.12%	12.79%	-6.52%	4.55%	3.53%	18.06%	-	-
Horiz. %	140.28%	134.72%	119.44%	127.78%	122.22%	118.06%	100.00%	-
P/EPS	27.82	17.01	14.10	12.08	12.66	12.76	10.97	86.07%
YoY %	63.55%	20.64%	16.72%	-4.58%	-0.78%	16.32%	-	-
Horiz. %	253.60%	155.06%	128.53%	110.12%	115.41%	116.32%	100.00%	-
EY	3.59	5.88	7.09	8.28	7.90	7.84	9.11	-46.27%
YoY %	-38.95%	-17.07%	-14.37%	4.81%	0.77%	-13.94%	-	-
Horiz. %	39.41%	64.54%	77.83%	90.89%	86.72%	86.06%	100.00%	-
DY	4.08	4.11	4.53	1.41	6.66	6.97	8.42	-38.33%
YoY %	-0.73%	-9.27%	221.28%	-78.83%	-4.45%	-17.22%	-	-
Horiz. %	48.46%	48.81%	53.80%	16.75%	79.10%	82.78%	100.00%	-
P/NAPS	2.32	2.45	2.01	2.22	2.32	2.23	1.91	13.85%
YoY %	-5.31%	21.89%	-9.46%	-4.31%	4.04%	16.75%	-	-
Horiz. %	121.47%	128.27%	105.24%	116.23%	121.47%	116.75%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	29/08/16	27/05/16	29/02/16	25/11/15	28/08/15	25/05/15	27/02/15	-
Price	3.50	3.82	3.40	3.39	3.13	3.75	2.79	-
P/RPS	0.98	1.01	0.89	0.88	0.80	0.97	0.73	21.71%
YoY %	-2.97%	13.48%	1.14%	10.00%	-17.53%	32.88%	-	-
Horiz. %	134.25%	138.36%	121.92%	120.55%	109.59%	132.88%	100.00%	-
P/EPS	27.05	17.80	14.49	11.53	11.49	14.50	11.22	79.89%
YoY %	51.97%	22.84%	25.67%	0.35%	-20.76%	29.23%	-	-
Horiz. %	241.09%	158.65%	129.14%	102.76%	102.41%	129.23%	100.00%	-
EY	3.70	5.62	6.90	8.67	8.70	6.90	8.92	-44.41%
YoY %	-34.16%	-18.55%	-20.42%	-0.34%	26.09%	-22.65%	-	-
Horiz. %	41.48%	63.00%	77.35%	97.20%	97.53%	77.35%	100.00%	-
DY	4.20	3.93	4.41	1.47	7.34	6.13	8.24	-36.21%
YoY %	6.87%	-10.88%	200.00%	-79.97%	19.74%	-25.61%	-	-
Horiz. %	50.97%	47.69%	53.52%	17.84%	89.08%	74.39%	100.00%	-
P/NAPS	2.26	2.56	2.06	2.12	2.10	2.53	1.95	10.34%
YoY %	-11.72%	24.27%	-2.83%	0.95%	-17.00%	29.74%	-	-
Horiz. %	115.90%	131.28%	105.64%	108.72%	107.69%	129.74%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 16:45:00

EMA 5

5 Mins

BUY

2024-07-05 16:30:00

ADX

5 Mins

BUY

2024-07-05 16:20:00

EMA 5

10 Mins

SELL

2024-07-05 16:20:00

EMA 5

5 Mins

SELL

2024-07-05 16:20:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

969

MPI

MALAYSIAN PACIFIC INDUSTRIES

965

JCY

JCY INTERNATIONAL BERHAD

539

GENTING

GENTING BHD

523

DNEX

DAGANG NEXCHANGE BERHAD

512

YTLPOWR

YTL POWER INTERNATIONAL BHD

468

TOPGLOV

TOP GLOVE CORPORATION BHD

463

MAYBANK

MALAYAN BANKING BHD

446

SNS

SNS NETWORK TECHNOLOGY BERHAD

433

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More