[ECONBHD] QoQ Cumulative Quarter Result on 31-Mar-2017 [#3]

Stock

[ECONBHD] ECONPILE HOLDINGS BHD

Announcement Date

26-May-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

31-Mar-2017 [#3]

Profit Trend

QoQ- 58.47%

YoY- 22.37%

Quarter Report

ECONBHD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Cumulative Result
Revenue	331,070	168,899	581,910	424,233	261,953	114,080	462,061	-19.87%
YoY %	96.02%	-70.98%	37.17%	61.95%	129.62%	-75.31%	-	-
Horiz. %	71.65%	36.55%	125.94%	91.81%	56.69%	24.69%	100.00%	-
PBT	59,498	29,129	111,620	83,159	51,150	22,047	91,542	-24.90%
YoY %	104.26%	-73.90%	34.22%	62.58%	132.00%	-75.92%	-	-
Horiz. %	65.00%	31.82%	121.93%	90.84%	55.88%	24.08%	100.00%	-
Tax	-15,575	-7,937	-30,850	-23,245	-13,342	-5,602	-23,998	-24.97%
YoY %	-96.23%	74.27%	-32.72%	-74.22%	-138.16%	76.66%	-	-
Horiz. %	64.90%	33.07%	128.55%	96.86%	55.60%	23.34%	100.00%	-
NP	43,923	21,192	80,770	59,914	37,808	16,445	67,544	-24.88%
YoY %	107.26%	-73.76%	34.81%	58.47%	129.91%	-75.65%	-	-
Horiz. %	65.03%	31.38%	119.58%	88.70%	55.98%	24.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,923	21,192	80,770	59,914	37,808	16,445	67,544	-24.88%
YoY %	107.26%	-73.76%	34.81%	58.47%	129.91%	-75.65%	-	-
Horiz. %	65.03%	31.38%	119.58%	88.70%	55.98%	24.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.18%	27.25%	27.64%	27.95%	26.08%	25.41%	26.22%	-
YoY %	-3.93%	-1.41%	-1.11%	7.17%	2.64%	-3.09%	-	-
Horiz. %	99.85%	103.93%	105.42%	106.60%	99.47%	96.91%	100.00%	-
Total Cost	287,147	147,707	501,140	364,319	224,145	97,635	394,517	-19.03%
YoY %	94.40%	-70.53%	37.56%	62.54%	129.57%	-75.25%	-	-
Horiz. %	72.78%	37.44%	127.03%	92.35%	56.82%	24.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	334,375	326,350	304,893	299,570	278,078	262,477	246,150	22.58%
YoY %	2.46%	7.04%	1.78%	7.73%	5.94%	6.63%	-	-
Horiz. %	135.84%	132.58%	123.86%	121.70%	112.97%	106.63%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	20,062	8,025	24,070	24,072	8,021	8,035	18,728	4.68%
YoY %	149.99%	-66.66%	-0.01%	200.11%	-0.17%	-57.10%	-	-
Horiz. %	107.12%	42.85%	128.52%	128.53%	42.83%	42.90%	100.00%	-
Div Payout %	45.68%	37.87%	29.80%	40.18%	21.22%	48.86%	27.73%	-
YoY %	20.62%	27.08%	-25.83%	89.35%	-56.57%	76.20%	-	-
Horiz. %	164.73%	136.57%	107.46%	144.90%	76.52%	176.20%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	334,375	326,350	304,893	299,570	278,078	262,477	246,150	22.58%
YoY %	2.46%	7.04%	1.78%	7.73%	5.94%	6.63%	-	-
Horiz. %	135.84%	132.58%	123.86%	121.70%	112.97%	106.63%	100.00%	-
NOSH	1,337,500	535,000	534,900	534,946	534,766	535,667	535,109	83.86%
YoY %	150.00%	0.02%	-0.01%	0.03%	-0.17%	0.10%	-	-
Horiz. %	249.95%	99.98%	99.96%	99.97%	99.94%	100.10%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	13.27%	12.55%	13.88%	14.12%	14.43%	14.42%	14.62%	-
YoY %	5.74%	-9.58%	-1.70%	-2.15%	0.07%	-1.37%	-	-
Horiz. %	90.77%	85.84%	94.94%	96.58%	98.70%	98.63%	100.00%	-
ROE	13.14%	6.49%	26.49%	20.00%	13.60%	6.27%	27.44%	-
YoY %	102.47%	-75.50%	32.45%	47.06%	116.91%	-77.15%	-	-
Horiz. %	47.89%	23.65%	96.54%	72.89%	49.56%	22.85%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	24.75	31.57	108.79	79.30	48.98	21.30	86.35	-56.42%
YoY %	-21.60%	-70.98%	37.19%	61.90%	129.95%	-75.33%	-	-
Horiz. %	28.66%	36.56%	125.99%	91.84%	56.72%	24.67%	100.00%	-
EPS	3.28	3.96	15.10	11.20	7.07	3.07	12.63	-59.19%
YoY %	-17.17%	-73.77%	34.82%	58.42%	130.29%	-75.69%	-	-
Horiz. %	25.97%	31.35%	119.56%	88.68%	55.98%	24.31%	100.00%	-
DPS	1.50	1.50	4.50	4.50	1.50	1.50	3.50	-43.06%
YoY %	0.00%	-66.67%	0.00%	200.00%	0.00%	-57.14%	-	-
Horiz. %	42.86%	42.86%	128.57%	128.57%	42.86%	42.86%	100.00%	-
NAPS	0.25	0.61	0.57	0.56	0.52	0.49	0.46	-33.32%
YoY %	-59.02%	7.02%	1.79%	7.69%	6.12%	6.52%	-	-
Horiz. %	54.35%	132.61%	123.91%	121.74%	113.04%	106.52%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 535,254
RPS	17.42	8.89	30.63	22.33	13.79	6.00	24.32	-19.89%
YoY %	95.95%	-70.98%	37.17%	61.93%	129.83%	-75.33%	-	-
Horiz. %	71.63%	36.55%	125.95%	91.82%	56.70%	24.67%	100.00%	-
EPS	2.31	1.12	4.25	3.15	1.99	0.87	3.55	-24.84%
YoY %	106.25%	-73.65%	34.92%	58.29%	128.74%	-75.49%	-	-
Horiz. %	65.07%	31.55%	119.72%	88.73%	56.06%	24.51%	100.00%	-
DPS	1.06	0.42	1.27	1.27	0.42	0.42	0.99	4.64%
YoY %	152.38%	-66.93%	0.00%	202.38%	0.00%	-57.58%	-	-
Horiz. %	107.07%	42.42%	128.28%	128.28%	42.42%	42.42%	100.00%	-
NAPS	0.176	0.1718	0.1605	0.1577	0.1464	0.1381	0.1296	22.56%
YoY %	2.44%	7.04%	1.78%	7.72%	6.01%	6.56%	-	-
Horiz. %	135.80%	132.56%	123.84%	121.68%	112.96%	106.56%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	1.21	3.05	2.50	2.24	1.83	1.69	1.32	-
P/RPS	4.89	9.66	2.30	2.82	3.74	7.94	1.53	116.51%
YoY %	-49.38%	320.00%	-18.44%	-24.60%	-52.90%	418.95%	-	-
Horiz. %	319.61%	631.37%	150.33%	184.31%	244.44%	518.95%	100.00%	-
P/EPS	36.85	77.00	16.56	20.00	25.88	55.05	10.46	130.99%
YoY %	-52.14%	364.98%	-17.20%	-22.72%	-52.99%	426.29%	-	-
Horiz. %	352.29%	736.14%	158.32%	191.20%	247.42%	526.29%	100.00%	-
EY	2.71	1.30	6.04	5.00	3.86	1.82	9.56	-56.74%
YoY %	108.46%	-78.48%	20.80%	29.53%	112.09%	-80.96%	-	-
Horiz. %	28.35%	13.60%	63.18%	52.30%	40.38%	19.04%	100.00%	-
DY	1.24	0.49	1.80	2.01	0.82	0.89	2.65	-39.64%
YoY %	153.06%	-72.78%	-10.45%	145.12%	-7.87%	-66.42%	-	-
Horiz. %	46.79%	18.49%	67.92%	75.85%	30.94%	33.58%	100.00%	-
P/NAPS	4.84	5.00	4.39	4.00	3.52	3.45	2.87	41.54%
YoY %	-3.20%	13.90%	9.75%	13.64%	2.03%	20.21%	-	-
Horiz. %	168.64%	174.22%	152.96%	139.37%	122.65%	120.21%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	26/02/18	22/11/17	23/08/17	26/05/17	22/02/17	23/11/16	25/08/16	-
Price	1.23	2.94	3.00	2.46	2.01	1.86	1.45	-
P/RPS	4.97	9.31	2.76	3.10	4.10	8.73	1.68	105.67%
YoY %	-46.62%	237.32%	-10.97%	-24.39%	-53.04%	419.64%	-	-
Horiz. %	295.83%	554.17%	164.29%	184.52%	244.05%	519.64%	100.00%	-
P/EPS	37.45	74.22	19.87	21.96	28.43	60.59	11.49	119.35%
YoY %	-49.54%	273.53%	-9.52%	-22.76%	-53.08%	427.33%	-	-
Horiz. %	325.94%	645.95%	172.93%	191.12%	247.43%	527.33%	100.00%	-
EY	2.67	1.35	5.03	4.55	3.52	1.65	8.71	-54.43%
YoY %	97.78%	-73.16%	10.55%	29.26%	113.33%	-81.06%	-	-
Horiz. %	30.65%	15.50%	57.75%	52.24%	40.41%	18.94%	100.00%	-
DY	1.22	0.51	1.50	1.83	0.75	0.81	2.41	-36.40%
YoY %	139.22%	-66.00%	-18.03%	144.00%	-7.41%	-66.39%	-	-
Horiz. %	50.62%	21.16%	62.24%	75.93%	31.12%	33.61%	100.00%	-
P/NAPS	4.92	4.82	5.26	4.39	3.87	3.80	3.15	34.50%
YoY %	2.07%	-8.37%	19.82%	13.44%	1.84%	20.63%	-	-
Horiz. %	156.19%	153.02%	166.98%	139.37%	122.86%	120.63%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos