[EDGENTA] YoY 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. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	405,322	109,864	88,820	239,229	207,387	87,055	112,598	23.78%
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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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	18.12%
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%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	241,170	124,820	122,187	40,677	36,277	36,295	101,669	15.47%
YoY %	93.21%	2.15%	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%	-
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%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
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	14.79%
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%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	18.48%	3.57%	2.48%	9.05%	7.97%	15.98%	18.25%	-
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%	-
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%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	265.45	361.70	314.81	384.90	831.34	205.94	222.97	2.94%
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	7.82%
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	0.58%
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	1.71	1.62	1.61	1.60	1.00	1.45	1.44	2.90%
YoY %	5.56%	0.62%	0.63%	60.00%	-31.03%	0.69%	-	-
Horiz. %	118.75%	112.50%	111.81%	111.11%	69.44%	100.69%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 813,771
RPS	265.32	361.53	314.65	376.45	363.24	89.84	97.33	18.18%
YoY %	-26.61%	14.90%	-16.42%	3.64%	304.32%	-7.70%	-	-
Horiz. %	272.60%	371.45%	323.28%	386.78%	373.20%	92.30%	100.00%	-
EPS	48.71	13.20	10.68	28.75	24.93	10.46	13.53	23.78%
YoY %	269.02%	23.60%	-62.85%	15.32%	138.34%	-22.69%	-	-
Horiz. %	360.01%	97.56%	78.94%	212.49%	184.26%	77.31%	100.00%	-
DPS	28.99	15.00	14.69	4.89	4.36	4.36	12.22	15.47%
YoY %	93.27%	2.11%	200.41%	12.16%	0.00%	-64.32%	-	-
Horiz. %	237.23%	122.75%	120.21%	40.02%	35.68%	35.68%	100.00%	-
NAPS	1.7092	1.6192	1.6092	1.5649	0.4369	0.6326	0.6286	18.13%
YoY %	5.56%	0.62%	2.83%	258.18%	-30.94%	0.64%	-	-
Horiz. %	271.91%	257.59%	256.00%	248.95%	69.50%	100.64%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	2.54	2.67	3.33	3.55	3.26	2.55	1.28	-
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	3.94%
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	-10.26%
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%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	29/11/18	28/11/17	24/11/16	25/11/15	20/11/14	25/11/13	19/11/12	-
Price	2.60	2.69	3.30	3.39	2.94	2.51	1.38	-
P/RPS	0.98	0.74	1.05	0.88	0.35	1.22	0.62	7.92%
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	7.95%
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 ⃤ & 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