[ECONBHD] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[ECONBHD] ECONPILE HOLDINGS BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 5.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ECONBHD's Result
ECONBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 404,312 428,980 433,540 422,058 425,200 418,688 425,142 -3.29%
PBT 79,496 63,081 60,325 56,306 53,208 45,594 47,368 41.17%
Tax -21,516 -16,469 -16,765 -15,988 -15,168 -14,574 -14,518 29.95%
NP 57,980 46,612 43,560 40,318 38,040 31,020 32,849 46.00%
-
NP to SH 57,980 46,612 43,560 40,318 38,040 31,020 32,849 46.00%
-
Tax Rate 27.07% 26.11% 27.79% 28.39% 28.51% 31.96% 30.65% -
Total Cost 346,332 382,368 389,980 381,740 387,160 387,668 392,293 -7.96%
-
Net Worth 213,948 198,007 192,491 181,805 176,308 137,965 111,177 54.65%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 13,378 17,823 - 21,370 - - -
Div Payout % - 28.70% 40.92% - 56.18% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 213,948 198,007 192,491 181,805 176,308 137,965 111,177 54.65%
NOSH 534,870 535,154 534,697 534,721 534,269 445,050 444,711 13.08%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.34% 10.87% 10.05% 9.55% 8.95% 7.41% 7.73% -
ROE 27.10% 23.54% 22.63% 22.18% 21.58% 22.48% 29.55% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 75.59 80.16 81.08 78.93 79.59 94.08 95.60 -14.48%
EPS 10.84 8.71 8.15 7.54 7.12 6.97 7.39 29.06%
DPS 0.00 2.50 3.33 0.00 4.00 0.00 0.00 -
NAPS 0.40 0.37 0.36 0.34 0.33 0.31 0.25 36.75%
Adjusted Per Share Value based on latest NOSH - 535,125
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 28.52 30.26 30.58 29.77 30.00 29.54 29.99 -3.29%
EPS 4.09 3.29 3.07 2.84 2.68 2.19 2.32 45.88%
DPS 0.00 0.94 1.26 0.00 1.51 0.00 0.00 -
NAPS 0.1509 0.1397 0.1358 0.1283 0.1244 0.0973 0.0784 54.67%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 - -
Price 0.945 1.04 0.985 0.845 1.07 0.705 0.00 -
P/RPS 1.25 1.30 1.21 1.07 1.34 0.75 0.00 -
P/EPS 8.72 11.94 12.09 11.21 15.03 10.11 0.00 -
EY 11.47 8.38 8.27 8.92 6.65 9.89 0.00 -
DY 0.00 2.40 3.38 0.00 3.74 0.00 0.00 -
P/NAPS 2.36 2.81 2.74 2.49 3.24 2.27 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 19/05/15 12/02/15 28/11/14 21/08/14 12/06/14 -
Price 1.05 0.78 1.16 1.04 0.985 1.11 0.00 -
P/RPS 1.39 0.97 1.43 1.32 1.24 1.18 0.00 -
P/EPS 9.69 8.96 14.24 13.79 13.83 15.93 0.00 -
EY 10.32 11.17 7.02 7.25 7.23 6.28 0.00 -
DY 0.00 3.21 2.87 0.00 4.06 0.00 0.00 -
P/NAPS 2.62 2.11 3.22 3.06 2.98 3.58 0.00 -

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 ⃤ & 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