[ECONBHD] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[ECONBHD] ECONPILE HOLDINGS BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -75.65%
YoY- 13.45%
Quarter Report
Latest QR
Upcoming QR
ECONBHD's Result
ECONBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 581,910 424,233 261,953 114,080 462,061 333,708 211,642 96.38%
PBT 111,620 83,159 51,150 22,047 91,542 66,310 42,273 91.15%
Tax -30,850 -23,245 -13,342 -5,602 -23,998 -17,350 -11,203 96.58%
NP 80,770 59,914 37,808 16,445 67,544 48,960 31,070 89.17%
-
NP to SH 80,770 59,914 37,808 16,445 67,544 48,960 31,070 89.17%
-
Tax Rate 27.64% 27.95% 26.08% 25.41% 26.22% 26.16% 26.50% -
Total Cost 501,140 364,319 224,145 97,635 394,517 284,748 180,572 97.61%
-
Net Worth 304,893 299,570 278,078 262,477 246,150 246,137 224,602 22.62%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 24,070 24,072 8,021 8,035 18,728 18,727 5,347 172.88%
Div Payout % 29.80% 40.18% 21.22% 48.86% 27.73% 38.25% 17.21% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 304,893 299,570 278,078 262,477 246,150 246,137 224,602 22.62%
NOSH 534,900 534,946 534,766 535,667 535,109 535,081 534,767 0.01%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 13.88% 14.12% 14.43% 14.42% 14.62% 14.67% 14.68% -
ROE 26.49% 20.00% 13.60% 6.27% 27.44% 19.89% 13.83% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 108.79 79.30 48.98 21.30 86.35 62.37 39.58 96.34%
EPS 15.10 11.20 7.07 3.07 12.63 9.15 5.81 89.14%
DPS 4.50 4.50 1.50 1.50 3.50 3.50 1.00 172.81%
NAPS 0.57 0.56 0.52 0.49 0.46 0.46 0.42 22.60%
Adjusted Per Share Value based on latest NOSH - 535,667
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 41.05 29.93 18.48 8.05 32.60 23.54 14.93 96.38%
EPS 5.70 4.23 2.67 1.16 4.77 3.45 2.19 89.32%
DPS 1.70 1.70 0.57 0.57 1.32 1.32 0.38 171.75%
NAPS 0.2151 0.2113 0.1962 0.1852 0.1737 0.1736 0.1584 22.65%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.50 2.24 1.83 1.69 1.32 1.22 1.09 -
P/RPS 2.30 2.82 3.74 7.94 1.53 1.96 2.75 -11.24%
P/EPS 16.56 20.00 25.88 55.05 10.46 13.33 18.76 -7.98%
EY 6.04 5.00 3.86 1.82 9.56 7.50 5.33 8.70%
DY 1.80 2.01 0.82 0.89 2.65 2.87 0.92 56.49%
P/NAPS 4.39 4.00 3.52 3.45 2.87 2.65 2.60 41.84%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 26/05/17 22/02/17 23/11/16 25/08/16 25/05/16 24/02/16 -
Price 3.00 2.46 2.01 1.86 1.45 1.29 1.01 -
P/RPS 2.76 3.10 4.10 8.73 1.68 2.07 2.55 5.42%
P/EPS 19.87 21.96 28.43 60.59 11.49 14.10 17.38 9.34%
EY 5.03 4.55 3.52 1.65 8.71 7.09 5.75 -8.53%
DY 1.50 1.83 0.75 0.81 2.41 2.71 0.99 31.95%
P/NAPS 5.26 4.39 3.87 3.80 3.15 2.80 2.40 68.80%

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