[EDGENTA] QoQ TTM Result on 30-Sep-2016 [#3]

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
TTM Result
Revenue	3,209,583	2,000,904	2,235,665	2,618,011	2,978,570	3,075,563	3,123,033	1.84%
YoY %	60.41%	-10.50%	-14.60%	-12.11%	-3.15%	-1.52%	-	-
Horiz. %	102.77%	64.07%	71.59%	83.83%	95.37%	98.48%	100.00%	-
PBT	197,317	122,144	116,145	101,980	161,014	278,656	305,419	-25.28%
YoY %	61.54%	5.17%	13.89%	-36.66%	-42.22%	-8.76%	-	-
Horiz. %	64.61%	39.99%	38.03%	33.39%	52.72%	91.24%	100.00%	-
Tax	-76,642	-64,981	-69,573	-37,044	-78,820	-87,930	-95,886	-13.88%
YoY %	-17.95%	6.60%	-87.81%	53.00%	10.36%	8.30%	-	-
Horiz. %	79.93%	67.77%	72.56%	38.63%	82.20%	91.70%	100.00%	-
NP	120,675	57,163	46,572	64,936	82,194	190,726	209,533	-30.80%
YoY %	111.11%	22.74%	-28.28%	-21.00%	-56.90%	-8.98%	-	-
Horiz. %	57.59%	27.28%	22.23%	30.99%	39.23%	91.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	122,257	86,845	80,056	88,820	107,609	174,501	191,181	-25.79%
YoY %	40.78%	8.48%	-9.87%	-17.46%	-38.33%	-8.72%	-	-
Horiz. %	63.95%	45.43%	41.87%	46.46%	56.29%	91.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.84%	53.20%	59.90%	36.32%	48.95%	31.56%	31.39%	-
YoY %	-26.99%	-11.19%	64.92%	-25.80%	55.10%	0.54%	-	-
Horiz. %	123.73%	169.48%	190.83%	115.71%	155.94%	100.54%	100.00%	-
Total Cost	3,088,908	1,943,741	2,189,093	2,553,075	2,896,376	2,884,837	2,913,500	3.97%
YoY %	58.92%	-11.21%	-14.26%	-11.85%	0.40%	-0.98%	-	-
Horiz. %	106.02%	66.71%	75.14%	87.63%	99.41%	99.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,380,495	1,413,760	1,372,179	1,338,914	1,289,017	1,211,748	1,344,058	1.80%
YoY %	-2.35%	3.03%	2.48%	3.87%	6.38%	-9.84%	-	-
Horiz. %	102.71%	105.19%	102.09%	99.62%	95.90%	90.16%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	124,820	58,213	58,213	122,187	122,187	122,187	122,187	1.43%
YoY %	114.42%	0.00%	-52.36%	0.00%	0.00%	0.00%	-	-
Horiz. %	102.15%	47.64%	47.64%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	102.10%	67.03%	72.72%	137.57%	113.55%	70.02%	63.91%	-
YoY %	52.32%	-7.82%	-47.14%	21.15%	62.17%	9.56%	-	-
Horiz. %	159.76%	104.88%	113.79%	215.26%	177.67%	109.56%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	1,380,495	1,413,760	1,372,179	1,338,914	1,289,017	1,211,748	1,344,058	1.80%
YoY %	-2.35%	3.03%	2.48%	3.87%	6.38%	-9.84%	-	-
Horiz. %	102.71%	105.19%	102.09%	99.62%	95.90%	90.16%	100.00%	-
NOSH	831,624	831,624	831,624	831,624	831,624	813,253	814,580	1.39%
YoY %	0.00%	0.00%	0.00%	0.00%	2.26%	-0.16%	-	-
Horiz. %	102.09%	102.09%	102.09%	102.09%	102.09%	99.84%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	3.76%	2.86%	2.08%	2.48%	2.76%	6.20%	6.71%	-
YoY %	31.47%	37.50%	-16.13%	-10.14%	-55.48%	-7.60%	-	-
Horiz. %	56.04%	42.62%	31.00%	36.96%	41.13%	92.40%	100.00%	-
ROE	8.86%	6.14%	5.83%	6.63%	8.35%	14.40%	14.22%	-
YoY %	44.30%	5.32%	-12.07%	-20.60%	-42.01%	1.27%	-	-
Horiz. %	62.31%	43.18%	41.00%	46.62%	58.72%	101.27%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	385.94	240.60	268.83	314.81	358.16	378.18	383.39	0.44%
YoY %	60.41%	-10.50%	-14.61%	-12.10%	-5.29%	-1.36%	-	-
Horiz. %	100.67%	62.76%	70.12%	82.11%	93.42%	98.64%	100.00%	-
EPS	14.70	10.44	9.63	10.68	12.94	21.46	23.47	-26.81%
YoY %	40.80%	8.41%	-9.83%	-17.47%	-39.70%	-8.56%	-	-
Horiz. %	62.63%	44.48%	41.03%	45.50%	55.13%	91.44%	100.00%	-
DPS	15.00	7.00	7.00	14.69	14.69	15.00	15.00	0.00%
YoY %	114.29%	0.00%	-52.35%	0.00%	-2.07%	0.00%	-	-
Horiz. %	100.00%	46.67%	46.67%	97.93%	97.93%	100.00%	100.00%	-
NAPS	1.66	1.70	1.65	1.61	1.55	1.49	1.65	0.40%
YoY %	-2.35%	3.03%	2.48%	3.87%	4.03%	-9.70%	-	-
Horiz. %	100.61%	103.03%	100.00%	97.58%	93.94%	90.30%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 831,624
RPS	385.94	240.60	268.83	314.81	358.16	369.83	375.53	1.84%
YoY %	60.41%	-10.50%	-14.61%	-12.10%	-3.16%	-1.52%	-	-
Horiz. %	102.77%	64.07%	71.59%	83.83%	95.37%	98.48%	100.00%	-
EPS	14.70	10.44	9.63	10.68	12.94	20.98	22.99	-25.80%
YoY %	40.80%	8.41%	-9.83%	-17.47%	-38.32%	-8.74%	-	-
Horiz. %	63.94%	45.41%	41.89%	46.45%	56.29%	91.26%	100.00%	-
DPS	15.00	7.00	7.00	14.69	14.69	14.69	14.69	1.40%
YoY %	114.29%	0.00%	-52.35%	0.00%	0.00%	0.00%	-	-
Horiz. %	102.11%	47.65%	47.65%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.66	1.70	1.65	1.61	1.55	1.4571	1.6162	1.80%
YoY %	-2.35%	3.03%	2.48%	3.87%	6.38%	-9.84%	-	-
Horiz. %	102.71%	105.19%	102.09%	99.62%	95.90%	90.16%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	2.64	3.26	3.45	3.33	3.60	3.65	3.31	-
P/RPS	0.68	1.35	1.28	1.06	1.01	0.97	0.86	-14.50%
YoY %	-49.63%	5.47%	20.75%	4.95%	4.12%	12.79%	-	-
Horiz. %	79.07%	156.98%	148.84%	123.26%	117.44%	112.79%	100.00%	-
P/EPS	17.96	31.22	35.84	31.18	27.82	17.01	14.10	17.52%
YoY %	-42.47%	-12.89%	14.95%	12.08%	63.55%	20.64%	-	-
Horiz. %	127.38%	221.42%	254.18%	221.13%	197.30%	120.64%	100.00%	-
EY	5.57	3.20	2.79	3.21	3.59	5.88	7.09	-14.87%
YoY %	74.06%	14.70%	-13.08%	-10.58%	-38.95%	-17.07%	-	-
Horiz. %	78.56%	45.13%	39.35%	45.28%	50.63%	82.93%	100.00%	-
DY	5.68	2.15	2.03	4.41	4.08	4.11	4.53	16.29%
YoY %	164.19%	5.91%	-53.97%	8.09%	-0.73%	-9.27%	-	-
Horiz. %	125.39%	47.46%	44.81%	97.35%	90.07%	90.73%	100.00%	-
P/NAPS	1.59	1.92	2.09	2.07	2.32	2.45	2.01	-14.47%
YoY %	-17.19%	-8.13%	0.97%	-10.78%	-5.31%	21.89%	-	-
Horiz. %	79.10%	95.52%	103.98%	102.99%	115.42%	121.89%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	22/08/17	22/05/17	24/02/17	24/11/16	29/08/16	27/05/16	29/02/16	-
Price	2.50	3.03	3.21	3.30	3.50	3.82	3.40	-
P/RPS	0.65	1.26	1.19	1.05	0.98	1.01	0.89	-18.91%
YoY %	-48.41%	5.88%	13.33%	7.14%	-2.97%	13.48%	-	-
Horiz. %	73.03%	141.57%	133.71%	117.98%	110.11%	113.48%	100.00%	-
P/EPS	17.01	29.02	33.35	30.90	27.05	17.80	14.49	11.29%
YoY %	-41.39%	-12.98%	7.93%	14.23%	51.97%	22.84%	-	-
Horiz. %	117.39%	200.28%	230.16%	213.25%	186.68%	122.84%	100.00%	-
EY	5.88	3.45	3.00	3.24	3.70	5.62	6.90	-10.12%
YoY %	70.43%	15.00%	-7.41%	-12.43%	-34.16%	-18.55%	-	-
Horiz. %	85.22%	50.00%	43.48%	46.96%	53.62%	81.45%	100.00%	-
DY	6.00	2.31	2.18	4.45	4.20	3.93	4.41	22.80%
YoY %	159.74%	5.96%	-51.01%	5.95%	6.87%	-10.88%	-	-
Horiz. %	136.05%	52.38%	49.43%	100.91%	95.24%	89.12%	100.00%	-
P/NAPS	1.51	1.78	1.95	2.05	2.26	2.56	2.06	-18.71%
YoY %	-15.17%	-8.72%	-4.88%	-9.29%	-11.72%	24.27%	-	-
Horiz. %	73.30%	86.41%	94.66%	99.51%	109.71%	124.27%	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

MPI

MALAYSIAN PACIFIC INDUSTRIES

984

HLIND

HONG LEONG INDUSTRIES BHD

973

JCY

JCY INTERNATIONAL BERHAD

532

GENTING

GENTING BHD

512

DNEX

DAGANG NEXCHANGE BERHAD

494

YTLPOWR

YTL POWER INTERNATIONAL BHD

458

TOPGLOV

TOP GLOVE CORPORATION BHD

449

MAYBANK

MALAYAN BANKING BHD

441

GENM

GENTING MALAYSIA BERHAD

438

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