[ECONBHD] QoQ Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[ECONBHD] ECONPILE HOLDINGS BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 4.95%
YoY- 28.87%
Quarter Report
Latest QR
Upcoming QR
ECONBHD's Result
ECONBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 728,399 714,821 662,140 675,596 581,910 565,644 523,906 24.64%
PBT 114,463 116,886 118,996 116,516 111,620 110,878 102,300 7.79%
Tax -27,361 -26,700 -31,150 -31,748 -30,850 -30,993 -26,684 1.68%
NP 87,102 90,186 87,846 84,768 80,770 79,885 75,616 9.91%
-
NP to SH 87,102 90,186 87,846 84,768 80,770 79,885 75,616 9.91%
-
Tax Rate 23.90% 22.84% 26.18% 27.25% 27.64% 27.95% 26.08% -
Total Cost 641,297 624,634 574,294 590,828 501,140 485,758 448,290 27.04%
-
Net Worth 374,500 361,125 334,375 326,350 304,893 299,569 278,078 22.01%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 33,437 44,583 40,125 32,100 24,070 32,096 16,042 63.39%
Div Payout % 38.39% 49.43% 45.68% 37.87% 29.80% 40.18% 21.22% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 374,500 361,125 334,375 326,350 304,893 299,569 278,078 22.01%
NOSH 1,337,500 1,337,500 1,337,500 535,000 534,900 534,946 534,766 84.56%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 11.96% 12.62% 13.27% 12.55% 13.88% 14.12% 14.43% -
ROE 23.26% 24.97% 26.27% 25.97% 26.49% 26.67% 27.19% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 54.46 53.44 49.51 126.28 108.79 105.74 97.97 -32.46%
EPS 6.51 6.75 6.56 15.84 15.10 14.93 14.14 -40.46%
DPS 2.50 3.33 3.00 6.00 4.50 6.00 3.00 -11.47%
NAPS 0.28 0.27 0.25 0.61 0.57 0.56 0.52 -33.88%
Adjusted Per Share Value based on latest NOSH - 535,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 51.39 50.43 46.71 47.66 41.05 39.90 36.96 24.65%
EPS 6.14 6.36 6.20 5.98 5.70 5.64 5.33 9.91%
DPS 2.36 3.15 2.83 2.26 1.70 2.26 1.13 63.60%
NAPS 0.2642 0.2548 0.2359 0.2302 0.2151 0.2113 0.1962 22.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.74 0.985 1.21 3.05 2.50 2.24 1.83 -
P/RPS 1.36 1.84 2.44 2.42 2.30 2.12 1.87 -19.17%
P/EPS 11.36 14.61 18.42 19.25 16.56 15.00 12.94 -8.33%
EY 8.80 6.85 5.43 5.19 6.04 6.67 7.73 9.05%
DY 3.38 3.38 2.48 1.97 1.80 2.68 1.64 62.16%
P/NAPS 2.64 3.65 4.84 5.00 4.39 4.00 3.52 -17.49%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 23/05/18 26/02/18 22/11/17 23/08/17 26/05/17 22/02/17 -
Price 0.865 0.665 1.23 2.94 3.00 2.46 2.01 -
P/RPS 1.59 1.24 2.48 2.33 2.76 2.33 2.05 -15.62%
P/EPS 13.28 9.86 18.73 18.56 19.87 16.47 14.21 -4.42%
EY 7.53 10.14 5.34 5.39 5.03 6.07 7.03 4.70%
DY 2.89 5.01 2.44 2.04 1.50 2.44 1.49 55.71%
P/NAPS 3.09 2.46 4.92 4.82 5.26 4.39 3.87 -13.96%

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