[ECONBHD] QoQ TTM Result on 30-Sep-2015 [#1]

Stock
[ECONBHD] ECONPILE HOLDINGS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 10.69%
YoY- 141.33%
Quarter Report
Latest QR
Upcoming QR
ECONBHD's Result
ECONBHD's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 462,061 437,533 429,593 423,758 428,980 424,986 398,456 10.38%
PBT 91,542 84,147 77,201 69,653 63,081 55,312 45,817 58.70%
Tax -23,998 -21,245 -19,678 -18,056 -16,469 -16,259 -13,788 44.74%
NP 67,544 62,902 57,523 51,597 46,612 39,053 32,029 64.52%
-
NP to SH 67,544 62,902 57,523 51,597 46,612 39,053 32,029 64.52%
-
Tax Rate 26.22% 25.25% 25.49% 25.92% 26.11% 29.40% 30.09% -
Total Cost 394,517 374,631 372,070 372,161 382,368 385,933 366,427 5.05%
-
Net Worth 246,186 246,389 224,564 213,948 197,645 192,476 181,942 22.35%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 18,739 13,390 8,019 8,019 13,362 13,362 5,342 131.04%
Div Payout % 27.74% 21.29% 13.94% 15.54% 28.67% 34.22% 16.68% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 246,186 246,389 224,564 213,948 197,645 192,476 181,942 22.35%
NOSH 535,188 535,628 534,677 534,870 534,176 534,658 535,125 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 14.62% 14.38% 13.39% 12.18% 10.87% 9.19% 8.04% -
ROE 27.44% 25.53% 25.62% 24.12% 23.58% 20.29% 17.60% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 86.34 81.69 80.35 79.23 80.31 79.49 74.46 10.38%
EPS 12.62 11.74 10.76 9.65 8.73 7.30 5.99 64.41%
DPS 3.50 2.50 1.50 1.50 2.50 2.50 1.00 130.69%
NAPS 0.46 0.46 0.42 0.40 0.37 0.36 0.34 22.34%
Adjusted Per Share Value based on latest NOSH - 534,870
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 32.60 30.87 30.31 29.89 30.26 29.98 28.11 10.39%
EPS 4.77 4.44 4.06 3.64 3.29 2.76 2.26 64.61%
DPS 1.32 0.94 0.57 0.57 0.94 0.94 0.38 129.53%
NAPS 0.1737 0.1738 0.1584 0.1509 0.1394 0.1358 0.1284 22.34%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.32 1.22 1.09 0.945 1.04 0.985 0.845 -
P/RPS 1.53 1.49 1.36 1.19 1.30 1.24 1.13 22.41%
P/EPS 10.46 10.39 10.13 9.80 11.92 13.49 14.12 -18.14%
EY 9.56 9.63 9.87 10.21 8.39 7.42 7.08 22.18%
DY 2.65 2.05 1.38 1.59 2.40 2.54 1.18 71.57%
P/NAPS 2.87 2.65 2.60 2.36 2.81 2.74 2.49 9.94%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 25/05/16 24/02/16 27/11/15 26/08/15 19/05/15 12/02/15 -
Price 1.45 1.29 1.01 1.05 0.78 1.16 1.04 -
P/RPS 1.68 1.58 1.26 1.33 0.97 1.46 1.40 12.93%
P/EPS 11.49 10.98 9.39 10.88 8.94 15.88 17.38 -24.12%
EY 8.70 9.10 10.65 9.19 11.19 6.30 5.76 31.67%
DY 2.41 1.94 1.49 1.43 3.21 2.15 0.96 84.81%
P/NAPS 3.15 2.80 2.40 2.62 2.11 3.22 3.06 1.95%

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