[ECONBHD] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[ECONBHD] ECONPILE HOLDINGS BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 114.35%
YoY- 54.12%
Quarter Report
Latest QR
Upcoming QR
ECONBHD's Result
ECONBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 114,080 462,061 333,708 211,642 101,078 428,980 325,155 -50.16%
PBT 22,047 91,542 66,310 42,273 19,874 63,081 45,244 -37.99%
Tax -5,602 -23,998 -17,350 -11,203 -5,379 -16,469 -12,574 -41.58%
NP 16,445 67,544 48,960 31,070 14,495 46,612 32,670 -36.64%
-
NP to SH 16,445 67,544 48,960 31,070 14,495 46,612 32,670 -36.64%
-
Tax Rate 25.41% 26.22% 26.16% 26.50% 27.07% 26.11% 27.79% -
Total Cost 97,635 394,517 284,748 180,572 86,583 382,368 292,485 -51.78%
-
Net Worth 262,477 246,150 246,137 224,602 213,948 198,007 192,491 22.89%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 8,035 18,728 18,727 5,347 - 13,378 13,367 -28.70%
Div Payout % 48.86% 27.73% 38.25% 17.21% - 28.70% 40.92% -
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 262,477 246,150 246,137 224,602 213,948 198,007 192,491 22.89%
NOSH 535,667 535,109 535,081 534,767 534,870 535,154 534,697 0.12%
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 14.42% 14.62% 14.67% 14.68% 14.34% 10.87% 10.05% -
ROE 6.27% 27.44% 19.89% 13.83% 6.78% 23.54% 16.97% -
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 21.30 86.35 62.37 39.58 18.90 80.16 60.81 -50.21%
EPS 3.07 12.63 9.15 5.81 2.71 8.71 6.11 -36.71%
DPS 1.50 3.50 3.50 1.00 0.00 2.50 2.50 -28.79%
NAPS 0.49 0.46 0.46 0.42 0.40 0.37 0.36 22.74%
Adjusted Per Share Value based on latest NOSH - 534,677
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.05 32.60 23.54 14.93 7.13 30.26 22.94 -50.15%
EPS 1.16 4.77 3.45 2.19 1.02 3.29 2.30 -36.56%
DPS 0.57 1.32 1.32 0.38 0.00 0.94 0.94 -28.29%
NAPS 0.1852 0.1737 0.1736 0.1584 0.1509 0.1397 0.1358 22.90%
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 1.69 1.32 1.22 1.09 0.945 1.04 0.985 -
P/RPS 7.94 1.53 1.96 2.75 5.00 1.30 1.62 187.70%
P/EPS 55.05 10.46 13.33 18.76 34.87 11.94 16.12 126.26%
EY 1.82 9.56 7.50 5.33 2.87 8.38 6.20 -55.73%
DY 0.89 2.65 2.87 0.92 0.00 2.40 2.54 -50.20%
P/NAPS 3.45 2.87 2.65 2.60 2.36 2.81 2.74 16.55%
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 23/11/16 25/08/16 25/05/16 24/02/16 27/11/15 26/08/15 19/05/15 -
Price 1.86 1.45 1.29 1.01 1.05 0.78 1.16 -
P/RPS 8.73 1.68 2.07 2.55 5.56 0.97 1.91 174.65%
P/EPS 60.59 11.49 14.10 17.38 38.75 8.96 18.99 116.27%
EY 1.65 8.71 7.09 5.75 2.58 11.17 5.27 -53.79%
DY 0.81 2.41 2.71 0.99 0.00 3.21 2.16 -47.90%
P/NAPS 3.80 3.15 2.80 2.40 2.62 2.11 3.22 11.64%

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