[ECOFIRS] QoQ TTM Result on 29-Feb-2016 [#3]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
26-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
29-Feb-2016 [#3]
Profit Trend
QoQ- 4.8%
YoY- 929.55%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
TTM Result
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 103,819 115,380 121,176 119,489 117,681 99,403 81,201 17.74%
PBT 13,495 19,043 20,249 26,444 23,552 10,760 8,064 40.82%
Tax -4,340 -4,002 -4,185 -6,309 -4,343 -3,135 -2,023 66.10%
NP 9,155 15,041 16,064 20,135 19,209 7,625 6,041 31.83%
-
NP to SH 8,678 15,188 16,200 20,266 19,338 7,748 6,123 26.09%
-
Tax Rate 32.16% 21.02% 20.67% 23.86% 18.44% 29.14% 25.09% -
Total Cost 94,664 100,339 105,112 99,354 98,472 91,778 75,160 16.57%
-
Net Worth 245,848 234,294 222,043 218,015 219,414 208,348 206,125 12.43%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 245,848 234,294 222,043 218,015 219,414 208,348 206,125 12.43%
NOSH 803,162 781,764 738,666 719,523 729,192 731,562 731,718 6.38%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 8.82% 13.04% 13.26% 16.85% 16.32% 7.67% 7.44% -
ROE 3.53% 6.48% 7.30% 9.30% 8.81% 3.72% 2.97% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 12.93 14.76 16.40 16.61 16.14 13.59 11.10 10.67%
EPS 1.08 1.94 2.19 2.82 2.65 1.06 0.84 18.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3061 0.2997 0.3006 0.303 0.3009 0.2848 0.2817 5.67%
Adjusted Per Share Value based on latest NOSH - 719,523
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 8.59 9.55 10.03 9.89 9.74 8.23 6.72 17.73%
EPS 0.72 1.26 1.34 1.68 1.60 0.64 0.51 25.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2035 0.194 0.1838 0.1805 0.1816 0.1725 0.1706 12.43%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.26 0.27 0.26 0.23 0.255 0.27 0.315 -
P/RPS 2.01 1.83 1.58 1.38 1.58 1.99 2.84 -20.53%
P/EPS 24.06 13.90 11.86 8.17 9.62 25.49 37.64 -25.73%
EY 4.16 7.20 8.44 12.25 10.40 3.92 2.66 34.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.90 0.86 0.76 0.85 0.95 1.12 -16.75%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 23/01/17 26/10/16 26/07/16 26/04/16 21/01/16 30/10/15 28/07/15 -
Price 0.27 0.275 0.275 0.26 0.245 0.28 0.28 -
P/RPS 2.09 1.86 1.68 1.57 1.52 2.06 2.52 -11.69%
P/EPS 24.99 14.15 12.54 9.23 9.24 26.44 33.46 -17.63%
EY 4.00 7.06 7.98 10.83 10.82 3.78 2.99 21.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.92 0.91 0.86 0.81 0.98 0.99 -7.53%

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