[ECONBHD] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Cumulative Result
Revenue	168,899	581,910	424,233	261,953	114,080	462,061	333,708	-36.46%
YoY %	-70.98%	37.17%	61.95%	129.62%	-75.31%	38.46%	-	-
Horiz. %	50.61%	174.38%	127.13%	78.50%	34.19%	138.46%	100.00%	-
PBT	29,129	111,620	83,159	51,150	22,047	91,542	66,310	-42.18%
YoY %	-73.90%	34.22%	62.58%	132.00%	-75.92%	38.05%	-	-
Horiz. %	43.93%	168.33%	125.41%	77.14%	33.25%	138.05%	100.00%	-
Tax	-7,937	-30,850	-23,245	-13,342	-5,602	-23,998	-17,350	-40.60%
YoY %	74.27%	-32.72%	-74.22%	-138.16%	76.66%	-38.32%	-	-
Horiz. %	45.75%	177.81%	133.98%	76.90%	32.29%	138.32%	100.00%	-
NP	21,192	80,770	59,914	37,808	16,445	67,544	48,960	-42.75%
YoY %	-73.76%	34.81%	58.47%	129.91%	-75.65%	37.96%	-	-
Horiz. %	43.28%	164.97%	122.37%	77.22%	33.59%	137.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,192	80,770	59,914	37,808	16,445	67,544	48,960	-42.75%
YoY %	-73.76%	34.81%	58.47%	129.91%	-75.65%	37.96%	-	-
Horiz. %	43.28%	164.97%	122.37%	77.22%	33.59%	137.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.25%	27.64%	27.95%	26.08%	25.41%	26.22%	26.16%	-
YoY %	-1.41%	-1.11%	7.17%	2.64%	-3.09%	0.23%	-	-
Horiz. %	104.17%	105.66%	106.84%	99.69%	97.13%	100.23%	100.00%	-
Total Cost	147,707	501,140	364,319	224,145	97,635	394,517	284,748	-35.41%
YoY %	-70.53%	37.56%	62.54%	129.57%	-75.25%	38.55%	-	-
Horiz. %	51.87%	175.99%	127.94%	78.72%	34.29%	138.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	326,350	304,893	299,570	278,078	262,477	246,150	246,137	20.66%
YoY %	7.04%	1.78%	7.73%	5.94%	6.63%	0.01%	-	-
Horiz. %	132.59%	123.87%	121.71%	112.98%	106.64%	100.01%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	8,025	24,070	24,072	8,021	8,035	18,728	18,727	-43.13%
YoY %	-66.66%	-0.01%	200.11%	-0.17%	-57.10%	0.01%	-	-
Horiz. %	42.85%	128.53%	128.54%	42.83%	42.91%	100.01%	100.00%	-
Div Payout %	37.87%	29.80%	40.18%	21.22%	48.86%	27.73%	38.25%	-
YoY %	27.08%	-25.83%	89.35%	-56.57%	76.20%	-27.50%	-	-
Horiz. %	99.01%	77.91%	105.05%	55.48%	127.74%	72.50%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	326,350	304,893	299,570	278,078	262,477	246,150	246,137	20.66%
YoY %	7.04%	1.78%	7.73%	5.94%	6.63%	0.01%	-	-
Horiz. %	132.59%	123.87%	121.71%	112.98%	106.64%	100.01%	100.00%	-
NOSH	535,000	534,900	534,946	534,766	535,667	535,109	535,081	-0.01%
YoY %	0.02%	-0.01%	0.03%	-0.17%	0.10%	0.01%	-	-
Horiz. %	99.98%	99.97%	99.97%	99.94%	100.11%	100.01%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	12.55%	13.88%	14.12%	14.43%	14.42%	14.62%	14.67%	-
YoY %	-9.58%	-1.70%	-2.15%	0.07%	-1.37%	-0.34%	-	-
Horiz. %	85.55%	94.61%	96.25%	98.36%	98.30%	99.66%	100.00%	-
ROE	6.49%	26.49%	20.00%	13.60%	6.27%	27.44%	19.89%	-
YoY %	-75.50%	32.45%	47.06%	116.91%	-77.15%	37.96%	-	-
Horiz. %	32.63%	133.18%	100.55%	68.38%	31.52%	137.96%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	31.57	108.79	79.30	48.98	21.30	86.35	62.37	-36.46%
YoY %	-70.98%	37.19%	61.90%	129.95%	-75.33%	38.45%	-	-
Horiz. %	50.62%	174.43%	127.14%	78.53%	34.15%	138.45%	100.00%	-
EPS	3.96	15.10	11.20	7.07	3.07	12.63	9.15	-42.75%
YoY %	-73.77%	34.82%	58.42%	130.29%	-75.69%	38.03%	-	-
Horiz. %	43.28%	165.03%	122.40%	77.27%	33.55%	138.03%	100.00%	-
DPS	1.50	4.50	4.50	1.50	1.50	3.50	3.50	-43.12%
YoY %	-66.67%	0.00%	200.00%	0.00%	-57.14%	0.00%	-	-
Horiz. %	42.86%	128.57%	128.57%	42.86%	42.86%	100.00%	100.00%	-
NAPS	0.61	0.57	0.56	0.52	0.49	0.46	0.46	20.68%
YoY %	7.02%	1.79%	7.69%	6.12%	6.52%	0.00%	-	-
Horiz. %	132.61%	123.91%	121.74%	113.04%	106.52%	100.00%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 535,413
RPS	11.92	41.05	29.93	18.48	8.05	32.60	23.54	-36.44%
YoY %	-70.96%	37.15%	61.96%	129.57%	-75.31%	38.49%	-	-
Horiz. %	50.64%	174.38%	127.15%	78.50%	34.20%	138.49%	100.00%	-
EPS	1.50	5.70	4.23	2.67	1.16	4.77	3.45	-42.57%
YoY %	-73.68%	34.75%	58.43%	130.17%	-75.68%	38.26%	-	-
Horiz. %	43.48%	165.22%	122.61%	77.39%	33.62%	138.26%	100.00%	-
DPS	0.57	1.70	1.70	0.57	0.57	1.32	1.32	-42.84%
YoY %	-66.47%	0.00%	198.25%	0.00%	-56.82%	0.00%	-	-
Horiz. %	43.18%	128.79%	128.79%	43.18%	43.18%	100.00%	100.00%	-
NAPS	0.2302	0.2151	0.2113	0.1962	0.1852	0.1737	0.1736	20.67%
YoY %	7.02%	1.80%	7.70%	5.94%	6.62%	0.06%	-	-
Horiz. %	132.60%	123.91%	121.72%	113.02%	106.68%	100.06%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	3.05	2.50	2.24	1.83	1.69	1.32	1.22	-
P/RPS	9.66	2.30	2.82	3.74	7.94	1.53	1.96	189.32%
YoY %	320.00%	-18.44%	-24.60%	-52.90%	418.95%	-21.94%	-	-
Horiz. %	492.86%	117.35%	143.88%	190.82%	405.10%	78.06%	100.00%	-
P/EPS	77.00	16.56	20.00	25.88	55.05	10.46	13.33	221.59%
YoY %	364.98%	-17.20%	-22.72%	-52.99%	426.29%	-21.53%	-	-
Horiz. %	577.64%	124.23%	150.04%	194.15%	412.98%	78.47%	100.00%	-
EY	1.30	6.04	5.00	3.86	1.82	9.56	7.50	-68.87%
YoY %	-78.48%	20.80%	29.53%	112.09%	-80.96%	27.47%	-	-
Horiz. %	17.33%	80.53%	66.67%	51.47%	24.27%	127.47%	100.00%	-
DY	0.49	1.80	2.01	0.82	0.89	2.65	2.87	-69.19%
YoY %	-72.78%	-10.45%	145.12%	-7.87%	-66.42%	-7.67%	-	-
Horiz. %	17.07%	62.72%	70.03%	28.57%	31.01%	92.33%	100.00%	-
P/NAPS	5.00	4.39	4.00	3.52	3.45	2.87	2.65	52.63%
YoY %	13.90%	9.75%	13.64%	2.03%	20.21%	8.30%	-	-
Horiz. %	188.68%	165.66%	150.94%	132.83%	130.19%	108.30%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	22/11/17	23/08/17	26/05/17	22/02/17	23/11/16	25/08/16	25/05/16	-
Price	2.94	3.00	2.46	2.01	1.86	1.45	1.29	-
P/RPS	9.31	2.76	3.10	4.10	8.73	1.68	2.07	172.22%
YoY %	237.32%	-10.97%	-24.39%	-53.04%	419.64%	-18.84%	-	-
Horiz. %	449.76%	133.33%	149.76%	198.07%	421.74%	81.16%	100.00%	-
P/EPS	74.22	19.87	21.96	28.43	60.59	11.49	14.10	202.29%
YoY %	273.53%	-9.52%	-22.76%	-53.08%	427.33%	-18.51%	-	-
Horiz. %	526.38%	140.92%	155.74%	201.63%	429.72%	81.49%	100.00%	-
EY	1.35	5.03	4.55	3.52	1.65	8.71	7.09	-66.86%
YoY %	-73.16%	10.55%	29.26%	113.33%	-81.06%	22.85%	-	-
Horiz. %	19.04%	70.94%	64.17%	49.65%	23.27%	122.85%	100.00%	-
DY	0.51	1.50	1.83	0.75	0.81	2.41	2.71	-67.12%
YoY %	-66.00%	-18.03%	144.00%	-7.41%	-66.39%	-11.07%	-	-
Horiz. %	18.82%	55.35%	67.53%	27.68%	29.89%	88.93%	100.00%	-
P/NAPS	4.82	5.26	4.39	3.87	3.80	3.15	2.80	43.58%
YoY %	-8.37%	19.82%	13.44%	1.84%	20.63%	12.50%	-	-
Horiz. %	172.14%	187.86%	156.79%	138.21%	135.71%	112.50%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 11:40:00

EMA 5

5 Mins

SELL

2024-05-21 11:20:00

EMA 5

5 Mins

BUY

2024-05-21 11:00:00

EMA 5

5 Mins

SELL

2024-05-21 10:45:00

EMA 5

5 Mins

BUY

2024-05-21 09:40:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

359

MBSB

MALAYSIA BUILDING SOCIETY BHD

353

DNEX

DAGANG NEXCHANGE BERHAD

324

TOPGLOV

TOP GLOVE CORPORATION BHD

321

PTRANS

PERAK TRANSIT BERHAD

310

NOTION

NOTION VTEC BHD

308

HLIND

HONG LEONG INDUSTRIES BHD

301

PBBANK

PUBLIC BANK BHD

295

YTLPOWR

YTL POWER INTERNATIONAL BHD

270

Daily Stocks

INGENIEU

0.08

0.00

458,978,300

HSI-CV8

0.135

-0.025

136,965,900

HSI-CXG

0.20

-0.05

119,680,200

HSI-HUZ

0.195

+0.03

115,047,400

FEYTECH

1.08

+0.28

95,244,200

DNEX

0.445

0.00

71,722,500

YNHPROP

0.485

+0.035

62,037,100

BCMALL

0.02

+0.01

57,679,700

FITTERS

0.05

0.00

44,394,800

NOTION

1.04

+0.04

35,066,300

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

SAM

6.19

+0.29

1,202,000

FEYTECH

1.08

+0.28

95,244,200

6.54

+0.28

5,190,300

VSTECS

3.81

+0.20

2,385,200

HLIND

11.68

+0.20

37,300

PANAMY

19.76

+0.20

9,800

AJI

15.86

+0.16

62,400

RAPID

0.85

+0.14

17,956,600

GAMUDA

5.93

+0.13

7,143,100

More gainer Stocks

KLK

21.88

-0.56

995,700

MPI

38.92

-0.48

241,500

PETDAG

20.80

-0.38

298,100

NESTLE

129.50

-0.30

11,400

PPB

15.04

-0.28

242,100

HEIM

25.10

-0.24

29,400

BKAWAN

20.00

-0.24

7,800

SUNCON-C15

0.165

-0.205

57,000

PENERGY

1.40

-0.20

6,771,200

KOTRA

4.56

-0.20

144,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More