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

Stock
[ECONBHD] ECONPILE HOLDINGS BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 129.91%
YoY- 21.69%
Quarter Report
Latest QR
Upcoming QR
ECONBHD's Result
ECONBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 168,899 581,910 424,233 261,953 114,080 462,061 333,708 -36.46%
PBT 29,129 111,620 83,159 51,150 22,047 91,542 66,310 -42.18%
Tax -7,937 -30,850 -23,245 -13,342 -5,602 -23,998 -17,350 -40.60%
NP 21,192 80,770 59,914 37,808 16,445 67,544 48,960 -42.75%
-
NP to SH 21,192 80,770 59,914 37,808 16,445 67,544 48,960 -42.75%
-
Tax Rate 27.25% 27.64% 27.95% 26.08% 25.41% 26.22% 26.16% -
Total Cost 147,707 501,140 364,319 224,145 97,635 394,517 284,748 -35.41%
-
Net Worth 326,350 304,893 299,570 278,078 262,477 246,150 246,137 20.66%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 8,025 24,070 24,072 8,021 8,035 18,728 18,727 -43.13%
Div Payout % 37.87% 29.80% 40.18% 21.22% 48.86% 27.73% 38.25% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 326,350 304,893 299,570 278,078 262,477 246,150 246,137 20.66%
NOSH 535,000 534,900 534,946 534,766 535,667 535,109 535,081 -0.01%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 12.55% 13.88% 14.12% 14.43% 14.42% 14.62% 14.67% -
ROE 6.49% 26.49% 20.00% 13.60% 6.27% 27.44% 19.89% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 31.57 108.79 79.30 48.98 21.30 86.35 62.37 -36.46%
EPS 3.96 15.10 11.20 7.07 3.07 12.63 9.15 -42.75%
DPS 1.50 4.50 4.50 1.50 1.50 3.50 3.50 -43.12%
NAPS 0.61 0.57 0.56 0.52 0.49 0.46 0.46 20.68%
Adjusted Per Share Value based on latest NOSH - 535,413
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.92 41.05 29.93 18.48 8.05 32.60 23.54 -36.44%
EPS 1.50 5.70 4.23 2.67 1.16 4.77 3.45 -42.57%
DPS 0.57 1.70 1.70 0.57 0.57 1.32 1.32 -42.84%
NAPS 0.2302 0.2151 0.2113 0.1962 0.1852 0.1737 0.1736 20.67%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
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%
P/EPS 77.00 16.56 20.00 25.88 55.05 10.46 13.33 221.59%
EY 1.30 6.04 5.00 3.86 1.82 9.56 7.50 -68.87%
DY 0.49 1.80 2.01 0.82 0.89 2.65 2.87 -69.19%
P/NAPS 5.00 4.39 4.00 3.52 3.45 2.87 2.65 52.63%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
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%
P/EPS 74.22 19.87 21.96 28.43 60.59 11.49 14.10 202.29%
EY 1.35 5.03 4.55 3.52 1.65 8.71 7.09 -66.86%
DY 0.51 1.50 1.83 0.75 0.81 2.41 2.71 -67.12%
P/NAPS 4.82 5.26 4.39 3.87 3.80 3.15 2.80 43.58%

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