Highlights

[EDUSPEC] YoY TTM Result on 2016-12-31 [#1]

Stock [EDUSPEC]: EDUSPEC HOLDINGS BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2017
Quarter 31-Dec-2016  [#1]
Profit Trend QoQ -     -7.92%    YoY -     -53.42%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 81,519 76,941 62,511 34,865 28,566 28,048 16,616 30.32%
  YoY % 5.95% 23.08% 79.29% 22.05% 1.85% 68.80% -
  Horiz. % 490.61% 463.05% 376.21% 209.83% 171.92% 168.80% 100.00%
PBT 7,293 11,382 8,923 -37 593 584 -13,657 -
  YoY % -35.93% 27.56% 24,216.21% -106.24% 1.54% 104.28% -
  Horiz. % -53.40% -83.34% -65.34% 0.27% -4.34% -4.28% 100.00%
Tax -2,359 -509 -362 -219 -147 -337 187 -
  YoY % -363.46% -40.61% -65.30% -48.98% 56.38% -280.21% -
  Horiz. % -1,261.50% -272.19% -193.58% -117.11% -78.61% -180.21% 100.00%
NP 4,934 10,873 8,561 -256 446 247 -13,470 -
  YoY % -54.62% 27.01% 3,444.14% -157.40% 80.57% 101.83% -
  Horiz. % -36.63% -80.72% -63.56% 1.90% -3.31% -1.83% 100.00%
NP to SH 4,105 8,813 7,779 -287 449 -104 -13,236 -
  YoY % -53.42% 13.29% 2,810.45% -163.92% 531.73% 99.21% -
  Horiz. % -31.01% -66.58% -58.77% 2.17% -3.39% 0.79% 100.00%
Tax Rate 32.35 % 4.47 % 4.06 % - % 24.79 % 57.71 % - % -
  YoY % 623.71% 10.10% 0.00% 0.00% -57.04% 0.00% -
  Horiz. % 56.06% 7.75% 7.04% 0.00% 42.96% 100.00% -
Total Cost 76,585 66,068 53,950 35,121 28,120 27,801 30,086 16.83%
  YoY % 15.92% 22.46% 53.61% 24.90% 1.15% -7.59% -
  Horiz. % 254.55% 219.60% 179.32% 116.74% 93.47% 92.41% 100.00%
Net Worth 103,565 95,934 60,758 52,132 12,257 12,171 8,889 50.51%
  YoY % 7.95% 57.90% 16.55% 325.32% 0.70% 36.92% -
  Horiz. % 1,165.03% 1,079.19% 683.48% 586.45% 137.89% 136.92% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 103,565 95,934 60,758 52,132 12,257 12,171 8,889 50.51%
  YoY % 7.95% 57.90% 16.55% 325.32% 0.70% 36.92% -
  Horiz. % 1,165.03% 1,079.19% 683.48% 586.45% 137.89% 136.92% 100.00%
NOSH 790,576 848,979 769,090 491,818 383,043 368,840 329,242 15.70%
  YoY % -6.88% 10.39% 56.38% 28.40% 3.85% 12.03% -
  Horiz. % 240.12% 257.86% 233.59% 149.38% 116.34% 112.03% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.05 % 14.13 % 13.70 % -0.73 % 1.56 % 0.88 % -81.07 % -
  YoY % -57.18% 3.14% 1,976.71% -146.79% 77.27% 101.09% -
  Horiz. % -7.46% -17.43% -16.90% 0.90% -1.92% -1.09% 100.00%
ROE 3.96 % 9.19 % 12.80 % -0.55 % 3.66 % -0.85 % -148.89 % -
  YoY % -56.91% -28.20% 2,427.27% -115.03% 530.59% 99.43% -
  Horiz. % -2.66% -6.17% -8.60% 0.37% -2.46% 0.57% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.31 9.06 8.13 7.09 7.46 7.60 5.05 12.62%
  YoY % 13.80% 11.44% 14.67% -4.96% -1.84% 50.50% -
  Horiz. % 204.16% 179.41% 160.99% 140.40% 147.72% 150.50% 100.00%
EPS 0.52 1.04 1.01 -0.06 0.12 -0.03 -4.02 -
  YoY % -50.00% 2.97% 1,783.33% -150.00% 500.00% 99.25% -
  Horiz. % -12.94% -25.87% -25.12% 1.49% -2.99% 0.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1310 0.1130 0.0790 0.1060 0.0320 0.0330 0.0270 30.08%
  YoY % 15.93% 43.04% -25.47% 231.25% -3.03% 22.22% -
  Horiz. % 485.19% 418.52% 292.59% 392.59% 118.52% 122.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,101,813
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.40 6.98 5.67 3.16 2.59 2.55 1.51 30.30%
  YoY % 6.02% 23.10% 79.43% 22.01% 1.57% 68.87% -
  Horiz. % 490.07% 462.25% 375.50% 209.27% 171.52% 168.87% 100.00%
EPS 0.37 0.80 0.71 -0.03 0.04 -0.01 -1.20 -
  YoY % -53.75% 12.68% 2,466.67% -175.00% 500.00% 99.17% -
  Horiz. % -30.83% -66.67% -59.17% 2.50% -3.33% 0.83% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0940 0.0871 0.0551 0.0473 0.0111 0.0110 0.0081 50.41%
  YoY % 7.92% 58.08% 16.49% 326.13% 0.91% 35.80% -
  Horiz. % 1,160.49% 1,075.31% 680.25% 583.95% 137.04% 135.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.1950 0.3150 0.2450 0.1600 0.0900 0.1100 0.1700 -
P/RPS 1.89 3.48 3.01 2.26 1.21 1.45 3.37 -9.18%
  YoY % -45.69% 15.61% 33.19% 86.78% -16.55% -56.97% -
  Horiz. % 56.08% 103.26% 89.32% 67.06% 35.91% 43.03% 100.00%
P/EPS 37.55 30.34 24.22 -274.18 76.78 -390.12 -4.23 -
  YoY % 23.76% 25.27% 108.83% -457.10% 119.68% -9,122.69% -
  Horiz. % -887.71% -717.26% -572.58% 6,481.80% -1,815.13% 9,222.70% 100.00%
EY 2.66 3.30 4.13 -0.36 1.30 -0.26 -23.65 -
  YoY % -19.39% -20.10% 1,247.22% -127.69% 600.00% 98.90% -
  Horiz. % -11.25% -13.95% -17.46% 1.52% -5.50% 1.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.49 2.79 3.10 1.51 2.81 3.33 6.30 -21.34%
  YoY % -46.59% -10.00% 105.30% -46.26% -15.62% -47.14% -
  Horiz. % 23.65% 44.29% 49.21% 23.97% 44.60% 52.86% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 26/02/15 25/02/14 27/02/13 29/02/12 21/02/11 -
Price 0.1850 0.3000 0.3500 0.2850 0.0900 0.1100 0.1400 -
P/RPS 1.79 3.31 4.31 4.02 1.21 1.45 2.77 -7.01%
  YoY % -45.92% -23.20% 7.21% 232.23% -16.55% -47.65% -
  Horiz. % 64.62% 119.49% 155.60% 145.13% 43.68% 52.35% 100.00%
P/EPS 35.63 28.90 34.60 -488.39 76.78 -390.12 -3.48 -
  YoY % 23.29% -16.47% 107.08% -736.09% 119.68% -11,110.34% -
  Horiz. % -1,023.85% -830.46% -994.25% 14,034.20% -2,206.32% 11,210.34% 100.00%
EY 2.81 3.46 2.89 -0.20 1.30 -0.26 -28.72 -
  YoY % -18.79% 19.72% 1,545.00% -115.38% 600.00% 99.09% -
  Horiz. % -9.78% -12.05% -10.06% 0.70% -4.53% 0.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.41 2.65 4.43 2.69 2.81 3.33 5.19 -19.51%
  YoY % -46.79% -40.18% 64.68% -4.27% -15.62% -35.84% -
  Horiz. % 27.17% 51.06% 85.36% 51.83% 54.14% 64.16% 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.
 


 

134  117  400  1534 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 DYNACIA 0.0950.00 
 PERDANA 0.44+0.01 
 SAPNRG-WA 0.15+0.015 
 JAG 0.0550.00 
 HSI-C5D 0.395-0.005 
 SAPNRG 0.345+0.005 
 SENDAI 0.50+0.025 
 HSI-H6F 0.195-0.005 
 HIBISCS 1.05+0.02 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. Intraday Only - Dayang after Oversold. Going to rebound later? Oversold Chart
7. Dayang snaps rally after downgrade, short selling suspended Good Articles to Share
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers