[ECONBHD] QoQ TTM Result on 30-Jun-2017 [#4]

Stock
[ECONBHD] ECONPILE HOLDINGS BHD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 2.89%
YoY- 19.58%
Quarter Report
Latest QR
Upcoming QR
ECONBHD's Result
ECONBHD's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 693,793 651,027 636,729 581,910 552,586 512,372 475,063 28.75%
PBT 116,126 119,968 118,702 111,620 108,391 100,419 93,715 15.38%
Tax -27,630 -33,083 -33,185 -30,850 -29,893 -26,137 -24,221 9.18%
NP 88,496 86,885 85,517 80,770 78,498 74,282 69,494 17.50%
-
NP to SH 88,496 86,885 85,517 80,770 78,498 74,282 69,494 17.50%
-
Tax Rate 23.79% 27.58% 27.96% 27.64% 27.58% 26.03% 25.85% -
Total Cost 605,297 564,142 551,212 501,140 474,088 438,090 405,569 30.62%
-
Net Worth 361,125 334,375 326,350 304,818 0 0 262,477 23.72%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 21,400 24,082 24,082 24,092 24,092 21,425 21,425 -0.07%
Div Payout % 24.18% 27.72% 28.16% 29.83% 30.69% 28.84% 30.83% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 361,125 334,375 326,350 304,818 0 0 262,477 23.72%
NOSH 1,337,500 1,337,500 535,000 534,769 535,254 535,413 535,667 84.15%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 12.76% 13.35% 13.43% 13.88% 14.21% 14.50% 14.63% -
ROE 24.51% 25.98% 26.20% 26.50% 0.00% 0.00% 26.48% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 51.87 48.67 119.01 108.82 103.24 95.70 88.69 -30.08%
EPS 6.62 6.50 15.98 15.10 14.67 13.87 12.97 -36.15%
DPS 1.60 1.80 4.50 4.50 4.50 4.00 4.00 -45.74%
NAPS 0.27 0.25 0.61 0.57 0.00 0.00 0.49 -32.81%
Adjusted Per Share Value based on latest NOSH - 534,769
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 48.94 45.93 44.92 41.05 38.98 36.15 33.51 28.75%
EPS 6.24 6.13 6.03 5.70 5.54 5.24 4.90 17.50%
DPS 1.51 1.70 1.70 1.70 1.70 1.51 1.51 0.00%
NAPS 0.2548 0.2359 0.2302 0.215 0.00 0.00 0.1852 23.72%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.985 1.21 3.05 2.50 2.24 1.83 1.69 -
P/RPS 1.90 2.49 2.56 2.30 2.17 1.91 1.91 -0.34%
P/EPS 14.89 18.63 19.08 16.55 15.27 13.19 13.03 9.31%
EY 6.72 5.37 5.24 6.04 6.55 7.58 7.68 -8.52%
DY 1.62 1.49 1.48 1.80 2.01 2.19 2.37 -22.42%
P/NAPS 3.65 4.84 5.00 4.39 0.00 0.00 3.45 3.83%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 26/02/18 22/11/17 23/08/17 26/05/17 22/02/17 23/11/16 -
Price 0.665 1.23 2.94 3.00 2.46 2.01 1.86 -
P/RPS 1.28 2.53 2.47 2.76 2.38 2.10 2.10 -28.13%
P/EPS 10.05 18.93 18.39 19.86 16.77 14.49 14.34 -21.11%
EY 9.95 5.28 5.44 5.03 5.96 6.90 6.97 26.81%
DY 2.41 1.46 1.53 1.50 1.83 1.99 2.15 7.91%
P/NAPS 2.46 4.92 4.82 5.26 0.00 0.00 3.80 -25.18%

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