Highlights

[EDUSPEC] QoQ TTM Result on 2014-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Dec-2014  [#1]
Profit Trend QoQ -     5.46%    YoY -     2,810.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 76,008 77,490 65,908 62,511 58,422 41,119 35,911 64.77%
  QoQ % -1.91% 17.57% 5.43% 7.00% 42.08% 14.50% -
  Horiz. % 211.66% 215.78% 183.53% 174.07% 162.69% 114.50% 100.00%
PBT 11,949 9,560 5,749 8,923 8,768 1,658 400 860.76%
  QoQ % 24.99% 66.29% -35.57% 1.77% 428.83% 314.50% -
  Horiz. % 2,987.25% 2,390.00% 1,437.25% 2,230.75% 2,192.00% 414.50% 100.00%
Tax -751 -468 -375 -362 -365 -210 -213 131.48%
  QoQ % -60.47% -24.80% -3.59% 0.82% -73.81% 1.41% -
  Horiz. % 352.58% 219.72% 176.06% 169.95% 171.36% 98.59% 100.00%
NP 11,198 9,092 5,374 8,561 8,403 1,448 187 1,426.81%
  QoQ % 23.16% 69.18% -37.23% 1.88% 480.32% 674.33% -
  Horiz. % 5,988.24% 4,862.03% 2,873.80% 4,578.08% 4,493.58% 774.33% 100.00%
NP to SH 9,790 8,506 4,958 7,779 7,376 1,451 127 1,706.50%
  QoQ % 15.10% 71.56% -36.26% 5.46% 408.34% 1,042.52% -
  Horiz. % 7,708.66% 6,697.64% 3,903.94% 6,125.20% 5,807.87% 1,142.52% 100.00%
Tax Rate 6.29 % 4.90 % 6.52 % 4.06 % 4.16 % 12.67 % 53.25 % -75.89%
  QoQ % 28.37% -24.85% 60.59% -2.40% -67.17% -76.21% -
  Horiz. % 11.81% 9.20% 12.24% 7.62% 7.81% 23.79% 100.00%
Total Cost 64,810 68,398 60,534 53,950 50,019 39,671 35,724 48.70%
  QoQ % -5.25% 12.99% 12.20% 7.86% 26.08% 11.05% -
  Horiz. % 181.42% 191.46% 169.45% 151.02% 140.02% 111.05% 100.00%
Net Worth 99,913 90,319 83,424 60,758 63,462 5,660,274 5,042,250 -92.66%
  QoQ % 10.62% 8.26% 37.31% -4.26% -98.88% 12.26% -
  Horiz. % 1.98% 1.79% 1.65% 1.20% 1.26% 112.26% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 99,913 90,319 83,424 60,758 63,462 5,660,274 5,042,250 -92.66%
  QoQ % 10.62% 8.26% 37.31% -4.26% -98.88% 12.26% -
  Horiz. % 1.98% 1.79% 1.65% 1.20% 1.26% 112.26% 100.00%
NOSH 805,754 792,272 779,666 769,090 689,807 681,960 607,500 20.70%
  QoQ % 1.70% 1.62% 1.38% 11.49% 1.15% 12.26% -
  Horiz. % 132.63% 130.42% 128.34% 126.60% 113.55% 112.26% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.73 % 11.73 % 8.15 % 13.70 % 14.38 % 3.52 % 0.52 % 827.36%
  QoQ % 25.58% 43.93% -40.51% -4.73% 308.52% 576.92% -
  Horiz. % 2,832.69% 2,255.77% 1,567.31% 2,634.62% 2,765.38% 676.92% 100.00%
ROE 9.80 % 9.42 % 5.94 % 12.80 % 11.62 % 0.03 % 0.00 % -
  QoQ % 4.03% 58.59% -53.59% 10.15% 38,633.34% 0.00% -
  Horiz. % 32,666.67% 31,400.00% 19,800.00% 42,666.67% 38,733.34% 100.00% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.43 9.78 8.45 8.13 8.47 6.03 5.91 36.51%
  QoQ % -3.58% 15.74% 3.94% -4.01% 40.46% 2.03% -
  Horiz. % 159.56% 165.48% 142.98% 137.56% 143.32% 102.03% 100.00%
EPS 1.22 1.07 0.64 1.01 1.07 0.21 0.02 1,445.73%
  QoQ % 14.02% 67.19% -36.63% -5.61% 409.52% 950.00% -
  Horiz. % 6,100.00% 5,350.00% 3,200.00% 5,050.00% 5,350.00% 1,050.00% 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 0.1240 0.1140 0.1070 0.0790 0.0920 8.3000 8.3000 -93.92%
  QoQ % 8.77% 6.54% 35.44% -14.13% -98.89% 0.00% -
  Horiz. % 1.49% 1.37% 1.29% 0.95% 1.11% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,078,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.90 7.03 5.98 5.67 5.30 3.73 3.26 64.77%
  QoQ % -1.85% 17.56% 5.47% 6.98% 42.09% 14.42% -
  Horiz. % 211.66% 215.64% 183.44% 173.93% 162.58% 114.42% 100.00%
EPS 0.89 0.77 0.45 0.71 0.67 0.13 0.01 1,887.96%
  QoQ % 15.58% 71.11% -36.62% 5.97% 415.38% 1,200.00% -
  Horiz. % 8,900.00% 7,700.00% 4,500.00% 7,100.00% 6,700.00% 1,300.00% 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 0.0907 0.0820 0.0757 0.0551 0.0576 5.1372 4.5763 -92.66%
  QoQ % 10.61% 8.32% 37.39% -4.34% -98.88% 12.26% -
  Horiz. % 1.98% 1.79% 1.65% 1.20% 1.26% 112.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.2550 0.3100 0.3600 0.2450 0.2650 0.2600 0.2600 -
P/RPS 2.70 3.17 4.26 3.01 3.13 4.31 4.40 -27.77%
  QoQ % -14.83% -25.59% 41.53% -3.83% -27.38% -2.05% -
  Horiz. % 61.36% 72.05% 96.82% 68.41% 71.14% 97.95% 100.00%
P/EPS 20.99 28.87 56.61 24.22 24.78 122.20 1,243.70 -93.40%
  QoQ % -27.29% -49.00% 133.73% -2.26% -79.72% -90.17% -
  Horiz. % 1.69% 2.32% 4.55% 1.95% 1.99% 9.83% 100.00%
EY 4.76 3.46 1.77 4.13 4.04 0.82 0.08 1,420.31%
  QoQ % 37.57% 95.48% -57.14% 2.23% 392.68% 925.00% -
  Horiz. % 5,950.00% 4,325.00% 2,212.50% 5,162.50% 5,050.00% 1,025.00% 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 2.06 2.72 3.36 3.10 2.88 0.03 0.03 1,572.55%
  QoQ % -24.26% -19.05% 8.39% 7.64% 9,500.00% 0.00% -
  Horiz. % 6,866.67% 9,066.67% 11,200.00% 10,333.33% 9,600.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 27/08/15 27/05/15 26/02/15 28/11/14 26/08/14 29/05/14 -
Price 0.3150 0.2300 0.3550 0.3500 0.2950 0.2650 0.2600 -
P/RPS 3.34 2.35 4.20 4.31 3.48 4.40 4.40 -16.77%
  QoQ % 42.13% -44.05% -2.55% 23.85% -20.91% 0.00% -
  Horiz. % 75.91% 53.41% 95.45% 97.95% 79.09% 100.00% 100.00%
P/EPS 25.93 21.42 55.83 34.60 27.59 124.55 1,243.70 -92.41%
  QoQ % 21.06% -61.63% 61.36% 25.41% -77.85% -89.99% -
  Horiz. % 2.08% 1.72% 4.49% 2.78% 2.22% 10.01% 100.00%
EY 3.86 4.67 1.79 2.89 3.62 0.80 0.08 1,222.23%
  QoQ % -17.34% 160.89% -38.06% -20.17% 352.50% 900.00% -
  Horiz. % 4,825.00% 5,837.50% 2,237.50% 3,612.50% 4,525.00% 1,000.00% 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 2.54 2.02 3.32 4.43 3.21 0.03 0.03 1,822.95%
  QoQ % 25.74% -39.16% -25.06% 38.01% 10,600.00% 0.00% -
  Horiz. % 8,466.67% 6,733.33% 11,066.67% 14,766.67% 10,700.00% 100.00% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. 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
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. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
5. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. [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
8. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
Partners & Brokers