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 - 1,652,720
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.
 


 

300  301  585  1146 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.03-0.005 
 GPACKET-WB 0.265+0.005 
 EDUSPEC 0.045-0.01 
 VSOLAR 0.085-0.005 
 ARMADA 0.33-0.01 
 SAPNRG 0.295+0.01 
 HSI-H6S 0.185-0.025 
 MNC 0.1150.00 
 HSI-C7F 0.35-0.005 
 MTRONIC 0.050.00 

TOP ARTICLES

1. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. 哪一间上市公司将会成为下一个大马太阳能发电之王?股价会一飞冲天吗?为什么这个行业连亿万富豪的公司都有兴趣竞标呢? Ten Ninety
4. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
6. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
7. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers