Highlights

[EDUSPEC] QoQ TTM Result on 2015-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Dec-2015  [#1]
Profit Trend QoQ -     -9.98%    YoY -     13.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 81,457 83,395 78,316 76,941 76,008 77,490 65,908 15.12%
  QoQ % -2.32% 6.49% 1.79% 1.23% -1.91% 17.57% -
  Horiz. % 123.59% 126.53% 118.83% 116.74% 115.32% 117.57% 100.00%
PBT 7,188 12,952 12,061 11,382 11,949 9,560 5,749 16.01%
  QoQ % -44.50% 7.39% 5.97% -4.75% 24.99% 66.29% -
  Horiz. % 125.03% 225.29% 209.79% 197.98% 207.84% 166.29% 100.00%
Tax -2,109 -422 -503 -509 -751 -468 -375 215.26%
  QoQ % -399.76% 16.10% 1.18% 32.22% -60.47% -24.80% -
  Horiz. % 562.40% 112.53% 134.13% 135.73% 200.27% 124.80% 100.00%
NP 5,079 12,530 11,558 10,873 11,198 9,092 5,374 -3.68%
  QoQ % -59.47% 8.41% 6.30% -2.90% 23.16% 69.18% -
  Horiz. % 94.51% 233.16% 215.07% 202.33% 208.37% 169.18% 100.00%
NP to SH 4,458 10,601 9,687 8,813 9,790 8,506 4,958 -6.82%
  QoQ % -57.95% 9.44% 9.92% -9.98% 15.10% 71.56% -
  Horiz. % 89.92% 213.82% 195.38% 177.75% 197.46% 171.56% 100.00%
Tax Rate 29.34 % 3.26 % 4.17 % 4.47 % 6.29 % 4.90 % 6.52 % 171.82%
  QoQ % 800.00% -21.82% -6.71% -28.93% 28.37% -24.85% -
  Horiz. % 450.00% 50.00% 63.96% 68.56% 96.47% 75.15% 100.00%
Total Cost 76,378 70,865 66,758 66,068 64,810 68,398 60,534 16.72%
  QoQ % 7.78% 6.15% 1.04% 1.94% -5.25% 12.99% -
  Horiz. % 126.17% 117.07% 110.28% 109.14% 107.06% 112.99% 100.00%
Net Worth 12,223,713 119,422 96,517 95,934 99,913 90,319 83,424 2,654.20%
  QoQ % 10,135.66% 23.73% 0.61% -3.98% 10.62% 8.26% -
  Horiz. % 14,652.46% 143.15% 115.69% 115.00% 119.77% 108.26% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 12,223,713 119,422 96,517 95,934 99,913 90,319 83,424 2,654.20%
  QoQ % 10,135.66% 23.73% 0.61% -3.98% 10.62% 8.26% -
  Horiz. % 14,652.46% 143.15% 115.69% 115.00% 119.77% 108.26% 100.00%
NOSH 866,930 853,020 861,764 848,979 805,754 792,272 779,666 7.31%
  QoQ % 1.63% -1.01% 1.51% 5.36% 1.70% 1.62% -
  Horiz. % 111.19% 109.41% 110.53% 108.89% 103.35% 101.62% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.24 % 15.02 % 14.76 % 14.13 % 14.73 % 11.73 % 8.15 % -16.27%
  QoQ % -58.46% 1.76% 4.46% -4.07% 25.58% 43.93% -
  Horiz. % 76.56% 184.29% 181.10% 173.37% 180.74% 143.93% 100.00%
ROE 0.04 % 8.88 % 10.04 % 9.19 % 9.80 % 9.42 % 5.94 % -96.40%
  QoQ % -99.55% -11.55% 9.25% -6.22% 4.03% 58.59% -
  Horiz. % 0.67% 149.49% 169.02% 154.71% 164.98% 158.59% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 9.40 9.78 9.09 9.06 9.43 9.78 8.45 7.34%
  QoQ % -3.89% 7.59% 0.33% -3.92% -3.58% 15.74% -
  Horiz. % 111.24% 115.74% 107.57% 107.22% 111.60% 115.74% 100.00%
EPS 0.51 1.24 1.12 1.04 1.22 1.07 0.64 -14.01%
  QoQ % -58.87% 10.71% 7.69% -14.75% 14.02% 67.19% -
  Horiz. % 79.69% 193.75% 175.00% 162.50% 190.63% 167.19% 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 14.1000 0.1400 0.1120 0.1130 0.1240 0.1140 0.1070 2,466.62%
  QoQ % 9,971.43% 25.00% -0.88% -8.87% 8.77% 6.54% -
  Horiz. % 13,177.57% 130.84% 104.67% 105.61% 115.89% 106.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,267,744
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.43 6.58 6.18 6.07 6.00 6.11 5.20 15.16%
  QoQ % -2.28% 6.47% 1.81% 1.17% -1.80% 17.50% -
  Horiz. % 123.65% 126.54% 118.85% 116.73% 115.38% 117.50% 100.00%
EPS 0.35 0.84 0.76 0.70 0.77 0.67 0.39 -6.94%
  QoQ % -58.33% 10.53% 8.57% -9.09% 14.93% 71.79% -
  Horiz. % 89.74% 215.38% 194.87% 179.49% 197.44% 171.79% 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 9.6421 0.0942 0.0761 0.0757 0.0788 0.0712 0.0658 2,654.35%
  QoQ % 10,135.78% 23.78% 0.53% -3.93% 10.67% 8.21% -
  Horiz. % 14,653.65% 143.16% 115.65% 115.05% 119.76% 108.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.2400 0.2550 0.2850 0.3150 0.2550 0.3100 0.3600 -
P/RPS 2.55 2.61 3.14 3.48 2.70 3.17 4.26 -28.91%
  QoQ % -2.30% -16.88% -9.77% 28.89% -14.83% -25.59% -
  Horiz. % 59.86% 61.27% 73.71% 81.69% 63.38% 74.41% 100.00%
P/EPS 46.67 20.52 25.35 30.34 20.99 28.87 56.61 -12.05%
  QoQ % 127.44% -19.05% -16.45% 44.55% -27.29% -49.00% -
  Horiz. % 82.44% 36.25% 44.78% 53.59% 37.08% 51.00% 100.00%
EY 2.14 4.87 3.94 3.30 4.76 3.46 1.77 13.45%
  QoQ % -56.06% 23.60% 19.39% -30.67% 37.57% 95.48% -
  Horiz. % 120.90% 275.14% 222.60% 186.44% 268.93% 195.48% 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 0.02 1.82 2.54 2.79 2.06 2.72 3.36 -96.68%
  QoQ % -98.90% -28.35% -8.96% 35.44% -24.26% -19.05% -
  Horiz. % 0.60% 54.17% 75.60% 83.04% 61.31% 80.95% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 25/05/16 29/02/16 30/11/15 27/08/15 27/05/15 -
Price 0.2000 0.2500 0.2800 0.3000 0.3150 0.2300 0.3550 -
P/RPS 2.13 2.56 3.08 3.31 3.34 2.35 4.20 -36.33%
  QoQ % -16.80% -16.88% -6.95% -0.90% 42.13% -44.05% -
  Horiz. % 50.71% 60.95% 73.33% 78.81% 79.52% 55.95% 100.00%
P/EPS 38.89 20.12 24.91 28.90 25.93 21.42 55.83 -21.37%
  QoQ % 93.29% -19.23% -13.81% 11.45% 21.06% -61.63% -
  Horiz. % 69.66% 36.04% 44.62% 51.76% 46.44% 38.37% 100.00%
EY 2.57 4.97 4.01 3.46 3.86 4.67 1.79 27.18%
  QoQ % -48.29% 23.94% 15.90% -10.36% -17.34% 160.89% -
  Horiz. % 143.58% 277.65% 224.02% 193.30% 215.64% 260.89% 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 0.01 1.79 2.50 2.65 2.54 2.02 3.32 -97.89%
  QoQ % -99.44% -28.40% -5.66% 4.33% 25.74% -39.16% -
  Horiz. % 0.30% 53.92% 75.30% 79.82% 76.51% 60.84% 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.
 


 

452  233  544  769 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.27+0.01 
 ARMADA 0.385+0.02 
 HSI-H6S 0.075-0.08 
 GPACKET-WB 0.295+0.005 
 OPCOM 0.775+0.055 
 HSI-C7F 0.315+0.085 
 EKOVEST 0.81+0.005 
 SEACERA 0.20-0.06 
 MNC 0.025-0.005 
 NETX 0.02+0.005 
Partners & Brokers