[EDUSPEC] QoQ TTM Result on 31-Mar-2016 [#2]

Stock
[EDUSPEC] EDUSPEC HOLDINGS BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Mar-2016 [#2]
Profit Trend
QoQ- 9.92%
YoY- 95.38%
Quarter Report
Latest QR
Upcoming QR
EDUSPEC's Result
EDUSPEC's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 81,519 81,457 83,395 78,316 76,941 76,008 77,490 3.42%
PBT 7,293 7,188 12,952 12,061 11,382 11,949 9,560 -16.44%
Tax -2,359 -2,109 -422 -503 -509 -751 -468 192.54%
NP 4,934 5,079 12,530 11,558 10,873 11,198 9,092 -33.34%
-
NP to SH 4,105 4,458 10,601 9,687 8,813 9,790 8,506 -38.33%
-
Tax Rate 32.35% 29.34% 3.26% 4.17% 4.47% 6.29% 4.90% -
Total Cost 76,585 76,378 70,865 66,758 66,068 64,810 68,398 7.79%
-
Net Worth 103,565 12,223,713 119,422 96,517 95,934 99,913 90,319 9.50%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 103,565 12,223,713 119,422 96,517 95,934 99,913 90,319 9.50%
NOSH 915,892 908,512 907,191 846,691 848,979 805,754 792,272 10.10%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.05% 6.24% 15.02% 14.76% 14.13% 14.73% 11.73% -
ROE 3.96% 0.04% 8.88% 10.04% 9.19% 9.80% 9.42% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 10.31 9.40 9.78 9.09 9.06 9.43 9.78 3.56%
EPS 0.52 0.51 1.24 1.12 1.04 1.22 1.07 -38.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.131 14.10 0.14 0.112 0.113 0.124 0.114 9.66%
Adjusted Per Share Value based on latest NOSH - 846,691
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.94 6.94 7.10 6.67 6.55 6.47 6.60 3.38%
EPS 0.35 0.38 0.90 0.82 0.75 0.83 0.72 -38.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0882 10.4075 0.1017 0.0822 0.0817 0.0851 0.0769 9.52%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.195 0.24 0.255 0.285 0.315 0.255 0.31 -
P/RPS 1.89 2.55 2.61 3.14 3.48 2.70 3.17 -29.05%
P/EPS 37.55 46.67 20.52 25.35 30.34 20.99 28.87 19.05%
EY 2.66 2.14 4.87 3.94 3.30 4.76 3.46 -16.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.02 1.82 2.54 2.79 2.06 2.72 -32.92%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 30/08/16 25/05/16 29/02/16 30/11/15 27/08/15 -
Price 0.185 0.20 0.25 0.28 0.30 0.315 0.23 -
P/RPS 1.79 2.13 2.56 3.08 3.31 3.34 2.35 -16.52%
P/EPS 35.63 38.89 20.12 24.91 28.90 25.93 21.42 40.17%
EY 2.81 2.57 4.97 4.01 3.46 3.86 4.67 -28.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.01 1.79 2.50 2.65 2.54 2.02 -21.22%

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