[EWEIN] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[EWEIN] EWEIN BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 21.25%
YoY- 289.53%
Quarter Report
Latest QR
Upcoming QR
EWEIN's Result
EWEIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 101,826 99,360 80,972 86,070 65,970 40,532 38,860 89.73%
PBT 24,393 31,838 29,048 20,428 17,437 2,360 3,328 275.96%
Tax -4,822 -8,256 -6,744 -1,954 -2,542 -872 -604 297.93%
NP 19,570 23,582 22,304 18,474 14,894 1,488 2,724 270.99%
-
NP to SH 14,280 15,848 16,696 12,317 10,158 2,408 2,716 201.45%
-
Tax Rate 19.77% 25.93% 23.22% 9.57% 14.58% 36.95% 18.15% -
Total Cost 82,256 75,778 58,668 67,596 51,076 39,044 36,136 72.78%
-
Net Worth 139,407 137,231 132,507 122,326 116,078 110,844 91,586 32.22%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 139,407 137,231 132,507 122,326 116,078 110,844 91,586 32.22%
NOSH 221,280 221,340 220,846 210,907 211,052 191,111 157,906 25.14%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 19.22% 23.73% 27.55% 21.46% 22.58% 3.67% 7.01% -
ROE 10.24% 11.55% 12.60% 10.07% 8.75% 2.17% 2.97% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 46.02 44.89 36.66 40.81 31.26 21.21 24.61 51.61%
EPS 6.45 7.16 7.56 5.84 4.81 1.26 1.72 140.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.60 0.58 0.55 0.58 0.58 5.65%
Adjusted Per Share Value based on latest NOSH - 210,717
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 33.76 32.95 26.85 28.54 21.87 13.44 12.89 89.67%
EPS 4.73 5.25 5.54 4.08 3.37 0.80 0.90 201.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4622 0.455 0.4394 0.4056 0.3849 0.3675 0.3037 32.20%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.75 0.84 0.955 1.28 0.70 0.75 0.49 -
P/RPS 1.63 1.87 2.60 3.14 2.24 3.54 1.99 -12.42%
P/EPS 11.62 11.73 12.63 21.92 14.54 59.52 28.49 -44.91%
EY 8.60 8.52 7.92 4.56 6.88 1.68 3.51 81.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.35 1.59 2.21 1.27 1.29 0.84 26.05%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 24/08/16 31/05/16 29/02/16 23/11/15 21/08/15 27/05/15 -
Price 0.675 0.87 0.965 1.11 1.06 0.665 1.05 -
P/RPS 1.47 1.94 2.63 2.72 3.39 3.14 4.27 -50.78%
P/EPS 10.46 12.15 12.76 19.01 22.02 52.78 61.05 -69.05%
EY 9.56 8.23 7.83 5.26 4.54 1.89 1.64 222.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.40 1.61 1.91 1.93 1.15 1.81 -29.49%

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