Highlights

[EDUSPEC] QoQ TTM Result on 2016-03-31 [#2]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 25-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2016
Quarter 31-Mar-2016  [#2]
Profit Trend QoQ -     9.92%    YoY -     95.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 81,519 81,457 83,395 78,316 76,941 76,008 77,490 3.42%
  QoQ % 0.08% -2.32% 6.49% 1.79% 1.23% -1.91% -
  Horiz. % 105.20% 105.12% 107.62% 101.07% 99.29% 98.09% 100.00%
PBT 7,293 7,188 12,952 12,061 11,382 11,949 9,560 -16.44%
  QoQ % 1.46% -44.50% 7.39% 5.97% -4.75% 24.99% -
  Horiz. % 76.29% 75.19% 135.48% 126.16% 119.06% 124.99% 100.00%
Tax -2,359 -2,109 -422 -503 -509 -751 -468 192.54%
  QoQ % -11.85% -399.76% 16.10% 1.18% 32.22% -60.47% -
  Horiz. % 504.06% 450.64% 90.17% 107.48% 108.76% 160.47% 100.00%
NP 4,934 5,079 12,530 11,558 10,873 11,198 9,092 -33.35%
  QoQ % -2.85% -59.47% 8.41% 6.30% -2.90% 23.16% -
  Horiz. % 54.27% 55.86% 137.81% 127.12% 119.59% 123.16% 100.00%
NP to SH 4,105 4,458 10,601 9,687 8,813 9,790 8,506 -38.34%
  QoQ % -7.92% -57.95% 9.44% 9.92% -9.98% 15.10% -
  Horiz. % 48.26% 52.41% 124.63% 113.88% 103.61% 115.10% 100.00%
Tax Rate 32.35 % 29.34 % 3.26 % 4.17 % 4.47 % 6.29 % 4.90 % 249.92%
  QoQ % 10.26% 800.00% -21.82% -6.71% -28.93% 28.37% -
  Horiz. % 660.20% 598.78% 66.53% 85.10% 91.22% 128.37% 100.00%
Total Cost 76,585 76,378 70,865 66,758 66,068 64,810 68,398 7.79%
  QoQ % 0.27% 7.78% 6.15% 1.04% 1.94% -5.25% -
  Horiz. % 111.97% 111.67% 103.61% 97.60% 96.59% 94.75% 100.00%
Net Worth 103,565 12,223,713 119,422 96,517 95,934 99,913 90,319 9.51%
  QoQ % -99.15% 10,135.66% 23.73% 0.61% -3.98% 10.62% -
  Horiz. % 114.67% 13,533.92% 132.22% 106.86% 106.22% 110.62% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 103,565 12,223,713 119,422 96,517 95,934 99,913 90,319 9.51%
  QoQ % -99.15% 10,135.66% 23.73% 0.61% -3.98% 10.62% -
  Horiz. % 114.67% 13,533.92% 132.22% 106.86% 106.22% 110.62% 100.00%
NOSH 790,576 866,930 853,020 861,764 848,979 805,754 792,272 -0.14%
  QoQ % -8.81% 1.63% -1.01% 1.51% 5.36% 1.70% -
  Horiz. % 99.79% 109.42% 107.67% 108.77% 107.16% 101.70% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.05 % 6.24 % 15.02 % 14.76 % 14.13 % 14.73 % 11.73 % -35.56%
  QoQ % -3.04% -58.46% 1.76% 4.46% -4.07% 25.58% -
  Horiz. % 51.58% 53.20% 128.05% 125.83% 120.46% 125.58% 100.00%
ROE 3.96 % 0.04 % 8.88 % 10.04 % 9.19 % 9.80 % 9.42 % -43.74%
  QoQ % 9,800.00% -99.55% -11.55% 9.25% -6.22% 4.03% -
  Horiz. % 42.04% 0.42% 94.27% 106.58% 97.56% 104.03% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 10.31 9.40 9.78 9.09 9.06 9.43 9.78 3.56%
  QoQ % 9.68% -3.89% 7.59% 0.33% -3.92% -3.58% -
  Horiz. % 105.42% 96.11% 100.00% 92.94% 92.64% 96.42% 100.00%
EPS 0.52 0.51 1.24 1.12 1.04 1.22 1.07 -38.05%
  QoQ % 1.96% -58.87% 10.71% 7.69% -14.75% 14.02% -
  Horiz. % 48.60% 47.66% 115.89% 104.67% 97.20% 114.02% 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 14.1000 0.1400 0.1120 0.1130 0.1240 0.1140 9.66%
  QoQ % -99.07% 9,971.43% 25.00% -0.88% -8.87% 8.77% -
  Horiz. % 114.91% 12,368.42% 122.81% 98.25% 99.12% 108.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 7.40 7.39 7.57 7.11 6.98 6.90 7.03 3.46%
  QoQ % 0.14% -2.38% 6.47% 1.86% 1.16% -1.85% -
  Horiz. % 105.26% 105.12% 107.68% 101.14% 99.29% 98.15% 100.00%
EPS 0.37 0.40 0.96 0.88 0.80 0.89 0.77 -38.51%
  QoQ % -7.50% -58.33% 9.09% 10.00% -10.11% 15.58% -
  Horiz. % 48.05% 51.95% 124.68% 114.29% 103.90% 115.58% 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 0.0940 11.0942 0.1084 0.0876 0.0871 0.0907 0.0820 9.49%
  QoQ % -99.15% 10,134.50% 23.74% 0.57% -3.97% 10.61% -
  Horiz. % 114.63% 13,529.51% 132.20% 106.83% 106.22% 110.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.1950 0.2400 0.2550 0.2850 0.3150 0.2550 0.3100 -
P/RPS 1.89 2.55 2.61 3.14 3.48 2.70 3.17 -29.05%
  QoQ % -25.88% -2.30% -16.88% -9.77% 28.89% -14.83% -
  Horiz. % 59.62% 80.44% 82.33% 99.05% 109.78% 85.17% 100.00%
P/EPS 37.55 46.67 20.52 25.35 30.34 20.99 28.87 19.06%
  QoQ % -19.54% 127.44% -19.05% -16.45% 44.55% -27.29% -
  Horiz. % 130.07% 161.66% 71.08% 87.81% 105.09% 72.71% 100.00%
EY 2.66 2.14 4.87 3.94 3.30 4.76 3.46 -16.01%
  QoQ % 24.30% -56.06% 23.60% 19.39% -30.67% 37.57% -
  Horiz. % 76.88% 61.85% 140.75% 113.87% 95.38% 137.57% 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 1.49 0.02 1.82 2.54 2.79 2.06 2.72 -32.93%
  QoQ % 7,350.00% -98.90% -28.35% -8.96% 35.44% -24.26% -
  Horiz. % 54.78% 0.74% 66.91% 93.38% 102.57% 75.74% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 30/08/16 25/05/16 29/02/16 30/11/15 27/08/15 -
Price 0.1850 0.2000 0.2500 0.2800 0.3000 0.3150 0.2300 -
P/RPS 1.79 2.13 2.56 3.08 3.31 3.34 2.35 -16.53%
  QoQ % -15.96% -16.80% -16.88% -6.95% -0.90% 42.13% -
  Horiz. % 76.17% 90.64% 108.94% 131.06% 140.85% 142.13% 100.00%
P/EPS 35.63 38.89 20.12 24.91 28.90 25.93 21.42 40.17%
  QoQ % -8.38% 93.29% -19.23% -13.81% 11.45% 21.06% -
  Horiz. % 166.34% 181.56% 93.93% 116.29% 134.92% 121.06% 100.00%
EY 2.81 2.57 4.97 4.01 3.46 3.86 4.67 -28.62%
  QoQ % 9.34% -48.29% 23.94% 15.90% -10.36% -17.34% -
  Horiz. % 60.17% 55.03% 106.42% 85.87% 74.09% 82.66% 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 0.01 1.79 2.50 2.65 2.54 2.02 -21.23%
  QoQ % 14,000.00% -99.44% -28.40% -5.66% 4.33% 25.74% -
  Horiz. % 69.80% 0.50% 88.61% 123.76% 131.19% 125.74% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers