[ECONBHD] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[ECONBHD] ECONPILE HOLDINGS BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -2.61%
YoY- 13.45%
Quarter Report
Latest QR
Upcoming QR
ECONBHD's Result
ECONBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 581,910 565,644 523,906 456,320 462,061 444,944 423,284 23.66%
PBT 111,620 110,878 102,300 88,188 91,542 88,413 84,546 20.36%
Tax -30,850 -30,993 -26,684 -22,408 -23,998 -23,133 -22,406 23.78%
NP 80,770 79,885 75,616 65,780 67,544 65,280 62,140 19.12%
-
NP to SH 80,770 79,885 75,616 65,780 67,544 65,280 62,140 19.12%
-
Tax Rate 27.64% 27.95% 26.08% 25.41% 26.22% 26.16% 26.50% -
Total Cost 501,140 485,758 448,290 390,540 394,517 379,664 361,144 24.43%
-
Net Worth 304,893 299,569 278,078 262,477 246,150 246,137 224,602 22.62%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 24,070 32,096 16,042 32,140 18,728 24,970 10,695 71.82%
Div Payout % 29.80% 40.18% 21.22% 48.86% 27.73% 38.25% 17.21% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 304,893 299,569 278,078 262,477 246,150 246,137 224,602 22.62%
NOSH 534,900 534,946 534,766 535,667 535,109 535,081 534,767 0.01%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 13.88% 14.12% 14.43% 14.42% 14.62% 14.67% 14.68% -
ROE 26.49% 26.67% 27.19% 25.06% 27.44% 26.52% 27.67% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 108.79 105.74 97.97 85.19 86.35 83.15 79.15 23.64%
EPS 15.10 14.93 14.14 12.28 12.63 12.20 11.62 19.10%
DPS 4.50 6.00 3.00 6.00 3.50 4.67 2.00 71.79%
NAPS 0.57 0.56 0.52 0.49 0.46 0.46 0.42 22.60%
Adjusted Per Share Value based on latest NOSH - 535,667
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 41.05 39.90 36.96 32.19 32.60 31.39 29.86 23.66%
EPS 5.70 5.64 5.33 4.64 4.77 4.61 4.38 19.21%
DPS 1.70 2.26 1.13 2.27 1.32 1.76 0.75 72.64%
NAPS 0.2151 0.2113 0.1962 0.1852 0.1737 0.1736 0.1584 22.65%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.50 2.24 1.83 1.69 1.32 1.22 1.09 -
P/RPS 2.30 2.12 1.87 1.98 1.53 1.47 1.38 40.61%
P/EPS 16.56 15.00 12.94 13.76 10.46 10.00 9.38 46.12%
EY 6.04 6.67 7.73 7.27 9.56 10.00 10.66 -31.55%
DY 1.80 2.68 1.64 3.55 2.65 3.83 1.83 -1.09%
P/NAPS 4.39 4.00 3.52 3.45 2.87 2.65 2.60 41.84%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 26/05/17 22/02/17 23/11/16 25/08/16 25/05/16 24/02/16 -
Price 3.00 2.46 2.01 1.86 1.45 1.29 1.01 -
P/RPS 2.76 2.33 2.05 2.18 1.68 1.55 1.28 66.98%
P/EPS 19.87 16.47 14.21 15.15 11.49 10.57 8.69 73.64%
EY 5.03 6.07 7.03 6.60 8.71 9.46 11.50 -42.40%
DY 1.50 2.44 1.49 3.23 2.41 3.62 1.98 -16.91%
P/NAPS 5.26 4.39 3.87 3.80 3.15 2.80 2.40 68.80%

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