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 - 1,697,934
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 4.91 4.80 4.80 4.91 4.61 4.53 4.48 6.29%
  QoQ % 2.29% 0.00% -2.24% 6.51% 1.77% 1.12% -
  Horiz. % 109.60% 107.14% 107.14% 109.60% 102.90% 101.12% 100.00%
EPS 0.26 0.24 0.26 0.62 0.57 0.52 0.58 -41.40%
  QoQ % 8.33% -7.69% -58.06% 8.77% 9.62% -10.34% -
  Horiz. % 44.83% 41.38% 44.83% 106.90% 98.28% 89.66% 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 0.0706 0.0610 7.1992 0.0703 0.0568 0.0565 0.0588 12.95%
  QoQ % 15.74% -99.15% 10,140.68% 23.77% 0.53% -3.91% -
  Horiz. % 120.07% 103.74% 12,243.54% 119.56% 96.60% 96.09% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

402  123  374  1311 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINETEC 0.15+0.01 
 HSI-H8M 0.665-0.03 
 JAKS 0.825+0.035 
 ARMADA 0.14+0.005 
 HUBLINE 0.045-0.005 
 SAPNRG 0.08+0.005 
 L&G 0.08+0.005 
 KNM 0.12+0.005 
 HSI-C9S 0.2750.00 
 AIRASIA 0.795+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers