[ECONBHD] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[ECONBHD] ECONPILE HOLDINGS BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 5.65%
YoY- 22.37%
Quarter Report
Latest QR
Upcoming QR
ECONBHD's Result
ECONBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 662,140 675,596 581,910 565,644 523,906 456,320 462,061 27.02%
PBT 118,996 116,516 111,620 110,878 102,300 88,188 91,542 19.05%
Tax -31,150 -31,748 -30,850 -30,993 -26,684 -22,408 -23,998 18.93%
NP 87,846 84,768 80,770 79,885 75,616 65,780 67,544 19.09%
-
NP to SH 87,846 84,768 80,770 79,885 75,616 65,780 67,544 19.09%
-
Tax Rate 26.18% 27.25% 27.64% 27.95% 26.08% 25.41% 26.22% -
Total Cost 574,294 590,828 501,140 485,758 448,290 390,540 394,517 28.35%
-
Net Worth 334,375 326,350 304,893 299,569 278,078 262,477 246,150 22.58%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 40,125 32,100 24,070 32,096 16,042 32,140 18,728 65.96%
Div Payout % 45.68% 37.87% 29.80% 40.18% 21.22% 48.86% 27.73% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 334,375 326,350 304,893 299,569 278,078 262,477 246,150 22.58%
NOSH 1,337,500 535,000 534,900 534,946 534,766 535,667 535,109 83.86%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 13.27% 12.55% 13.88% 14.12% 14.43% 14.42% 14.62% -
ROE 26.27% 25.97% 26.49% 26.67% 27.19% 25.06% 27.44% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 49.51 126.28 108.79 105.74 97.97 85.19 86.35 -30.91%
EPS 6.56 15.84 15.10 14.93 14.14 12.28 12.63 -35.30%
DPS 3.00 6.00 4.50 6.00 3.00 6.00 3.50 -9.74%
NAPS 0.25 0.61 0.57 0.56 0.52 0.49 0.46 -33.32%
Adjusted Per Share Value based on latest NOSH - 535,254
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 46.71 47.66 41.05 39.90 36.96 32.19 32.60 27.01%
EPS 6.20 5.98 5.70 5.64 5.33 4.64 4.77 19.04%
DPS 2.83 2.26 1.70 2.26 1.13 2.27 1.32 66.03%
NAPS 0.2359 0.2302 0.2151 0.2113 0.1962 0.1852 0.1737 22.56%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.21 3.05 2.50 2.24 1.83 1.69 1.32 -
P/RPS 2.44 2.42 2.30 2.12 1.87 1.98 1.53 36.38%
P/EPS 18.42 19.25 16.56 15.00 12.94 13.76 10.46 45.67%
EY 5.43 5.19 6.04 6.67 7.73 7.27 9.56 -31.34%
DY 2.48 1.97 1.80 2.68 1.64 3.55 2.65 -4.31%
P/NAPS 4.84 5.00 4.39 4.00 3.52 3.45 2.87 41.54%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 22/11/17 23/08/17 26/05/17 22/02/17 23/11/16 25/08/16 -
Price 1.23 2.94 3.00 2.46 2.01 1.86 1.45 -
P/RPS 2.48 2.33 2.76 2.33 2.05 2.18 1.68 29.55%
P/EPS 18.73 18.56 19.87 16.47 14.21 15.15 11.49 38.38%
EY 5.34 5.39 5.03 6.07 7.03 6.60 8.71 -27.76%
DY 2.44 2.04 1.50 2.44 1.49 3.23 2.41 0.82%
P/NAPS 4.92 4.82 5.26 4.39 3.87 3.80 3.15 34.50%

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