[ECONBHD] QoQ Annualized Quarter Result on 30-Jun-2017 [#4]

Stock
[ECONBHD] ECONPILE HOLDINGS BHD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 1.11%
YoY- 19.58%
Quarter Report
Latest QR
Upcoming QR
ECONBHD's Result
ECONBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 714,821 662,140 675,596 581,910 565,644 523,906 456,320 34.91%
PBT 116,886 118,996 116,516 111,620 110,878 102,300 88,188 20.68%
Tax -26,700 -31,150 -31,748 -30,850 -30,993 -26,684 -22,408 12.40%
NP 90,186 87,846 84,768 80,770 79,885 75,616 65,780 23.43%
-
NP to SH 90,186 87,846 84,768 80,770 79,885 75,616 65,780 23.43%
-
Tax Rate 22.84% 26.18% 27.25% 27.64% 27.95% 26.08% 25.41% -
Total Cost 624,634 574,294 590,828 501,140 485,758 448,290 390,540 36.80%
-
Net Worth 361,125 334,375 326,350 304,893 299,569 278,078 262,477 23.72%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 44,583 40,125 32,100 24,070 32,096 16,042 32,140 24.40%
Div Payout % 49.43% 45.68% 37.87% 29.80% 40.18% 21.22% 48.86% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 361,125 334,375 326,350 304,893 299,569 278,078 262,477 23.72%
NOSH 1,337,500 1,337,500 535,000 534,900 534,946 534,766 535,667 84.15%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 12.62% 13.27% 12.55% 13.88% 14.12% 14.43% 14.42% -
ROE 24.97% 26.27% 25.97% 26.49% 26.67% 27.19% 25.06% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 53.44 49.51 126.28 108.79 105.74 97.97 85.19 -26.74%
EPS 6.75 6.56 15.84 15.10 14.93 14.14 12.28 -32.92%
DPS 3.33 3.00 6.00 4.50 6.00 3.00 6.00 -32.48%
NAPS 0.27 0.25 0.61 0.57 0.56 0.52 0.49 -32.81%
Adjusted Per Share Value based on latest NOSH - 534,769
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 37.62 34.85 35.56 30.63 29.77 27.57 24.02 34.90%
EPS 4.75 4.62 4.46 4.25 4.20 3.98 3.46 23.54%
DPS 2.35 2.11 1.69 1.27 1.69 0.84 1.69 24.60%
NAPS 0.1901 0.176 0.1718 0.1605 0.1577 0.1464 0.1381 23.76%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.985 1.21 3.05 2.50 2.24 1.83 1.69 -
P/RPS 1.84 2.44 2.42 2.30 2.12 1.87 1.98 -4.77%
P/EPS 14.61 18.42 19.25 16.56 15.00 12.94 13.76 4.08%
EY 6.85 5.43 5.19 6.04 6.67 7.73 7.27 -3.89%
DY 3.38 2.48 1.97 1.80 2.68 1.64 3.55 -3.22%
P/NAPS 3.65 4.84 5.00 4.39 4.00 3.52 3.45 3.83%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 26/02/18 22/11/17 23/08/17 26/05/17 22/02/17 23/11/16 -
Price 0.665 1.23 2.94 3.00 2.46 2.01 1.86 -
P/RPS 1.24 2.48 2.33 2.76 2.33 2.05 2.18 -31.37%
P/EPS 9.86 18.73 18.56 19.87 16.47 14.21 15.15 -24.91%
EY 10.14 5.34 5.39 5.03 6.07 7.03 6.60 33.18%
DY 5.01 2.44 2.04 1.50 2.44 1.49 3.23 34.03%
P/NAPS 2.46 4.92 4.82 5.26 4.39 3.87 3.80 -25.18%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment