[ECONBHD] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[ECONBHD] ECONPILE HOLDINGS BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -73.76%
YoY- 28.87%
Quarter Report
Latest QR
Upcoming QR
ECONBHD's Result
ECONBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 728,399 536,116 331,070 168,899 581,910 424,233 261,953 98.11%
PBT 114,463 87,665 59,498 29,129 111,620 83,159 51,150 71.33%
Tax -27,361 -20,025 -15,575 -7,937 -30,850 -23,245 -13,342 61.62%
NP 87,102 67,640 43,923 21,192 80,770 59,914 37,808 74.70%
-
NP to SH 87,102 67,640 43,923 21,192 80,770 59,914 37,808 74.70%
-
Tax Rate 23.90% 22.84% 26.18% 27.25% 27.64% 27.95% 26.08% -
Total Cost 641,297 468,476 287,147 147,707 501,140 364,319 224,145 101.92%
-
Net Worth 374,500 361,125 334,375 326,350 304,893 299,570 278,078 22.01%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 33,437 33,437 20,062 8,025 24,070 24,072 8,021 159.69%
Div Payout % 38.39% 49.43% 45.68% 37.87% 29.80% 40.18% 21.22% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 374,500 361,125 334,375 326,350 304,893 299,570 278,078 22.01%
NOSH 1,337,500 1,337,500 1,337,500 535,000 534,900 534,946 534,766 84.56%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 11.96% 12.62% 13.27% 12.55% 13.88% 14.12% 14.43% -
ROE 23.26% 18.73% 13.14% 6.49% 26.49% 20.00% 13.60% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 54.46 40.08 24.75 31.57 108.79 79.30 48.98 7.34%
EPS 6.51 5.06 3.28 3.96 15.10 11.20 7.07 -5.36%
DPS 2.50 2.50 1.50 1.50 4.50 4.50 1.50 40.70%
NAPS 0.28 0.27 0.25 0.61 0.57 0.56 0.52 -33.88%
Adjusted Per Share Value based on latest NOSH - 535,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 51.39 37.82 23.36 11.92 41.05 29.93 18.48 98.12%
EPS 6.14 4.77 3.10 1.50 5.70 4.23 2.67 74.48%
DPS 2.36 2.36 1.42 0.57 1.70 1.70 0.57 158.51%
NAPS 0.2642 0.2548 0.2359 0.2302 0.2151 0.2113 0.1962 22.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.74 0.985 1.21 3.05 2.50 2.24 1.83 -
P/RPS 1.36 2.46 4.89 9.66 2.30 2.82 3.74 -49.14%
P/EPS 11.36 19.48 36.85 77.00 16.56 20.00 25.88 -42.32%
EY 8.80 5.13 2.71 1.30 6.04 5.00 3.86 73.48%
DY 3.38 2.54 1.24 0.49 1.80 2.01 0.82 157.74%
P/NAPS 2.64 3.65 4.84 5.00 4.39 4.00 3.52 -17.49%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 23/05/18 26/02/18 22/11/17 23/08/17 26/05/17 22/02/17 -
Price 0.865 0.665 1.23 2.94 3.00 2.46 2.01 -
P/RPS 1.59 1.66 4.97 9.31 2.76 3.10 4.10 -46.91%
P/EPS 13.28 13.15 37.45 74.22 19.87 21.96 28.43 -39.88%
EY 7.53 7.60 2.67 1.35 5.03 4.55 3.52 66.25%
DY 2.89 3.76 1.22 0.51 1.50 1.83 0.75 146.39%
P/NAPS 3.09 2.46 4.92 4.82 5.26 4.39 3.87 -13.96%

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