[ECONBHD] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[ECONBHD] ECONPILE HOLDINGS BHD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 8.04%
YoY- 32.61%
Quarter Report
Latest QR
Upcoming QR
ECONBHD's Result
ECONBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 423,284 404,312 428,980 433,540 422,058 425,200 418,688 0.72%
PBT 84,546 79,496 63,081 60,325 56,306 53,208 45,594 50.76%
Tax -22,406 -21,516 -16,469 -16,765 -15,988 -15,168 -14,574 33.10%
NP 62,140 57,980 46,612 43,560 40,318 38,040 31,020 58.70%
-
NP to SH 62,140 57,980 46,612 43,560 40,318 38,040 31,020 58.70%
-
Tax Rate 26.50% 27.07% 26.11% 27.79% 28.39% 28.51% 31.96% -
Total Cost 361,144 346,332 382,368 389,980 381,740 387,160 387,668 -4.60%
-
Net Worth 224,602 213,948 198,007 192,491 181,805 176,308 137,965 38.26%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 10,695 - 13,378 17,823 - 21,370 - -
Div Payout % 17.21% - 28.70% 40.92% - 56.18% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 224,602 213,948 198,007 192,491 181,805 176,308 137,965 38.26%
NOSH 534,767 534,870 535,154 534,697 534,721 534,269 445,050 12.98%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 14.68% 14.34% 10.87% 10.05% 9.55% 8.95% 7.41% -
ROE 27.67% 27.10% 23.54% 22.63% 22.18% 21.58% 22.48% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 79.15 75.59 80.16 81.08 78.93 79.59 94.08 -10.85%
EPS 11.62 10.84 8.71 8.15 7.54 7.12 6.97 40.46%
DPS 2.00 0.00 2.50 3.33 0.00 4.00 0.00 -
NAPS 0.42 0.40 0.37 0.36 0.34 0.33 0.31 22.37%
Adjusted Per Share Value based on latest NOSH - 534,658
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.28 21.28 22.58 22.82 22.21 22.38 22.04 0.72%
EPS 3.27 3.05 2.45 2.29 2.12 2.00 1.63 58.86%
DPS 0.56 0.00 0.70 0.94 0.00 1.12 0.00 -
NAPS 0.1182 0.1126 0.1042 0.1013 0.0957 0.0928 0.0726 38.27%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.09 0.945 1.04 0.985 0.845 1.07 0.705 -
P/RPS 1.38 1.25 1.30 1.21 1.07 1.34 0.75 49.99%
P/EPS 9.38 8.72 11.94 12.09 11.21 15.03 10.11 -4.86%
EY 10.66 11.47 8.38 8.27 8.92 6.65 9.89 5.11%
DY 1.83 0.00 2.40 3.38 0.00 3.74 0.00 -
P/NAPS 2.60 2.36 2.81 2.74 2.49 3.24 2.27 9.44%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 27/11/15 26/08/15 19/05/15 12/02/15 28/11/14 21/08/14 -
Price 1.01 1.05 0.78 1.16 1.04 0.985 1.11 -
P/RPS 1.28 1.39 0.97 1.43 1.32 1.24 1.18 5.55%
P/EPS 8.69 9.69 8.96 14.24 13.79 13.83 15.93 -33.16%
EY 11.50 10.32 11.17 7.02 7.25 7.23 6.28 49.51%
DY 1.98 0.00 3.21 2.87 0.00 4.06 0.00 -
P/NAPS 2.40 2.62 2.11 3.22 3.06 2.98 3.58 -23.34%

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