Highlights

[EDUSPEC] QoQ TTM Result on 2016-06-30 [#3]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 30-Jun-2016  [#3]
Profit Trend QoQ -     9.44%    YoY -     24.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 83,364 81,519 81,457 83,395 78,316 76,941 76,008 6.35%
  QoQ % 2.26% 0.08% -2.32% 6.49% 1.79% 1.23% -
  Horiz. % 109.68% 107.25% 107.17% 109.72% 103.04% 101.23% 100.00%
PBT 7,259 7,293 7,188 12,952 12,061 11,382 11,949 -28.25%
  QoQ % -0.47% 1.46% -44.50% 7.39% 5.97% -4.75% -
  Horiz. % 60.75% 61.03% 60.16% 108.39% 100.94% 95.25% 100.00%
Tax -2,376 -2,359 -2,109 -422 -503 -509 -751 115.36%
  QoQ % -0.72% -11.85% -399.76% 16.10% 1.18% 32.22% -
  Horiz. % 316.38% 314.11% 280.83% 56.19% 66.98% 67.78% 100.00%
NP 4,883 4,934 5,079 12,530 11,558 10,873 11,198 -42.47%
  QoQ % -1.03% -2.85% -59.47% 8.41% 6.30% -2.90% -
  Horiz. % 43.61% 44.06% 45.36% 111.89% 103.21% 97.10% 100.00%
NP to SH 4,393 4,105 4,458 10,601 9,687 8,813 9,790 -41.36%
  QoQ % 7.02% -7.92% -57.95% 9.44% 9.92% -9.98% -
  Horiz. % 44.87% 41.93% 45.54% 108.28% 98.95% 90.02% 100.00%
Tax Rate 32.73 % 32.35 % 29.34 % 3.26 % 4.17 % 4.47 % 6.29 % 199.98%
  QoQ % 1.17% 10.26% 800.00% -21.82% -6.71% -28.93% -
  Horiz. % 520.35% 514.31% 466.45% 51.83% 66.30% 71.07% 100.00%
Total Cost 78,481 76,585 76,378 70,865 66,758 66,068 64,810 13.60%
  QoQ % 2.48% 0.27% 7.78% 6.15% 1.04% 1.94% -
  Horiz. % 121.09% 118.17% 117.85% 109.34% 103.01% 101.94% 100.00%
Net Worth 119,897 103,565 12,223,713 119,422 96,517 95,934 99,913 12.91%
  QoQ % 15.77% -99.15% 10,135.66% 23.73% 0.61% -3.98% -
  Horiz. % 120.00% 103.66% 12,234.29% 119.53% 96.60% 96.02% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 119,897 103,565 12,223,713 119,422 96,517 95,934 99,913 12.91%
  QoQ % 15.77% -99.15% 10,135.66% 23.73% 0.61% -3.98% -
  Horiz. % 120.00% 103.66% 12,234.29% 119.53% 96.60% 96.02% 100.00%
NOSH 915,247 790,576 866,930 853,020 861,764 848,979 805,754 8.86%
  QoQ % 15.77% -8.81% 1.63% -1.01% 1.51% 5.36% -
  Horiz. % 113.59% 98.12% 107.59% 105.87% 106.95% 105.36% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 5.86 % 6.05 % 6.24 % 15.02 % 14.76 % 14.13 % 14.73 % -45.88%
  QoQ % -3.14% -3.04% -58.46% 1.76% 4.46% -4.07% -
  Horiz. % 39.78% 41.07% 42.36% 101.97% 100.20% 95.93% 100.00%
ROE 3.66 % 3.96 % 0.04 % 8.88 % 10.04 % 9.19 % 9.80 % -48.11%
  QoQ % -7.58% 9,800.00% -99.55% -11.55% 9.25% -6.22% -
  Horiz. % 37.35% 40.41% 0.41% 90.61% 102.45% 93.78% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.11 10.31 9.40 9.78 9.09 9.06 9.43 -2.27%
  QoQ % -11.64% 9.68% -3.89% 7.59% 0.33% -3.92% -
  Horiz. % 96.61% 109.33% 99.68% 103.71% 96.39% 96.08% 100.00%
EPS 0.48 0.52 0.51 1.24 1.12 1.04 1.22 -46.28%
  QoQ % -7.69% 1.96% -58.87% 10.71% 7.69% -14.75% -
  Horiz. % 39.34% 42.62% 41.80% 101.64% 91.80% 85.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1310 0.1310 14.1000 0.1400 0.1120 0.1130 0.1240 3.73%
  QoQ % 0.00% -99.07% 9,971.43% 25.00% -0.88% -8.87% -
  Horiz. % 105.65% 105.65% 11,370.97% 112.90% 90.32% 91.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 7.57 7.40 7.39 7.57 7.11 6.98 6.90 6.37%
  QoQ % 2.30% 0.14% -2.38% 6.47% 1.86% 1.16% -
  Horiz. % 109.71% 107.25% 107.10% 109.71% 103.04% 101.16% 100.00%
EPS 0.40 0.37 0.40 0.96 0.88 0.80 0.89 -41.30%
  QoQ % 8.11% -7.50% -58.33% 9.09% 10.00% -10.11% -
  Horiz. % 44.94% 41.57% 44.94% 107.87% 98.88% 89.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1088 0.0940 11.0942 0.1084 0.0876 0.0871 0.0907 12.88%
  QoQ % 15.74% -99.15% 10,134.50% 23.74% 0.57% -3.97% -
  Horiz. % 119.96% 103.64% 12,231.75% 119.51% 96.58% 96.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.1850 0.1950 0.2400 0.2550 0.2850 0.3150 0.2550 -
P/RPS 2.03 1.89 2.55 2.61 3.14 3.48 2.70 -17.30%
  QoQ % 7.41% -25.88% -2.30% -16.88% -9.77% 28.89% -
  Horiz. % 75.19% 70.00% 94.44% 96.67% 116.30% 128.89% 100.00%
P/EPS 38.54 37.55 46.67 20.52 25.35 30.34 20.99 49.89%
  QoQ % 2.64% -19.54% 127.44% -19.05% -16.45% 44.55% -
  Horiz. % 183.61% 178.89% 222.34% 97.76% 120.77% 144.55% 100.00%
EY 2.59 2.66 2.14 4.87 3.94 3.30 4.76 -33.33%
  QoQ % -2.63% 24.30% -56.06% 23.60% 19.39% -30.67% -
  Horiz. % 54.41% 55.88% 44.96% 102.31% 82.77% 69.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.41 1.49 0.02 1.82 2.54 2.79 2.06 -22.32%
  QoQ % -5.37% 7,350.00% -98.90% -28.35% -8.96% 35.44% -
  Horiz. % 68.45% 72.33% 0.97% 88.35% 123.30% 135.44% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 27/02/17 30/11/16 30/08/16 25/05/16 29/02/16 30/11/15 -
Price 0.1500 0.1850 0.2000 0.2500 0.2800 0.3000 0.3150 -
P/RPS 1.65 1.79 2.13 2.56 3.08 3.31 3.34 -37.48%
  QoQ % -7.82% -15.96% -16.80% -16.88% -6.95% -0.90% -
  Horiz. % 49.40% 53.59% 63.77% 76.65% 92.22% 99.10% 100.00%
P/EPS 31.25 35.63 38.89 20.12 24.91 28.90 25.93 13.24%
  QoQ % -12.29% -8.38% 93.29% -19.23% -13.81% 11.45% -
  Horiz. % 120.52% 137.41% 149.98% 77.59% 96.07% 111.45% 100.00%
EY 3.20 2.81 2.57 4.97 4.01 3.46 3.86 -11.74%
  QoQ % 13.88% 9.34% -48.29% 23.94% 15.90% -10.36% -
  Horiz. % 82.90% 72.80% 66.58% 128.76% 103.89% 89.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.15 1.41 0.01 1.79 2.50 2.65 2.54 -41.01%
  QoQ % -18.44% 14,000.00% -99.44% -28.40% -5.66% 4.33% -
  Horiz. % 45.28% 55.51% 0.39% 70.47% 98.43% 104.33% 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.
 


 

375  307  523  975 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.005 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers