[ECONBHD] QoQ TTM Result on 30-Sep-2017 [#1]

Stock
[ECONBHD] ECONPILE HOLDINGS BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 5.88%
YoY- 23.06%
Quarter Report
Latest QR
Upcoming QR
ECONBHD's Result
ECONBHD's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 728,399 693,793 651,027 636,729 581,910 552,586 512,372 26.51%
PBT 114,463 116,126 119,968 118,702 111,620 108,391 100,419 9.14%
Tax -27,361 -27,630 -33,083 -33,185 -30,850 -29,893 -26,137 3.10%
NP 87,102 88,496 86,885 85,517 80,770 78,498 74,282 11.23%
-
NP to SH 87,102 88,496 86,885 85,517 80,770 78,498 74,282 11.23%
-
Tax Rate 23.90% 23.79% 27.58% 27.96% 27.64% 27.58% 26.03% -
Total Cost 641,297 605,297 564,142 551,212 501,140 474,088 438,090 29.01%
-
Net Worth 374,500 361,125 334,375 326,350 304,818 0 0 -
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 21,400 21,400 24,082 24,082 24,092 24,092 21,425 -0.07%
Div Payout % 24.57% 24.18% 27.72% 28.16% 29.83% 30.69% 28.84% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 374,500 361,125 334,375 326,350 304,818 0 0 -
NOSH 1,337,500 1,337,500 1,337,500 535,000 534,769 535,254 535,413 84.41%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 11.96% 12.76% 13.35% 13.43% 13.88% 14.21% 14.50% -
ROE 23.26% 24.51% 25.98% 26.20% 26.50% 0.00% 0.00% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 54.46 51.87 48.67 119.01 108.82 103.24 95.70 -31.39%
EPS 6.51 6.62 6.50 15.98 15.10 14.67 13.87 -39.68%
DPS 1.60 1.60 1.80 4.50 4.50 4.50 4.00 -45.80%
NAPS 0.28 0.27 0.25 0.61 0.57 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 535,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 38.34 36.52 34.26 33.51 30.63 29.08 26.97 26.51%
EPS 4.58 4.66 4.57 4.50 4.25 4.13 3.91 11.15%
DPS 1.13 1.13 1.27 1.27 1.27 1.27 1.13 0.00%
NAPS 0.1971 0.1901 0.176 0.1718 0.1604 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.74 0.985 1.21 3.05 2.50 2.24 1.83 -
P/RPS 1.36 1.90 2.49 2.56 2.30 2.17 1.91 -20.31%
P/EPS 11.36 14.89 18.63 19.08 16.55 15.27 13.19 -9.50%
EY 8.80 6.72 5.37 5.24 6.04 6.55 7.58 10.49%
DY 2.16 1.62 1.49 1.48 1.80 2.01 2.19 -0.91%
P/NAPS 2.64 3.65 4.84 5.00 4.39 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 23/05/18 26/02/18 22/11/17 23/08/17 26/05/17 22/02/17 -
Price 0.865 0.665 1.23 2.94 3.00 2.46 2.01 -
P/RPS 1.59 1.28 2.53 2.47 2.76 2.38 2.10 -16.97%
P/EPS 13.28 10.05 18.93 18.39 19.86 16.77 14.49 -5.66%
EY 7.53 9.95 5.28 5.44 5.03 5.96 6.90 6.01%
DY 1.85 2.41 1.46 1.53 1.50 1.83 1.99 -4.75%
P/NAPS 3.09 2.46 4.92 4.82 5.26 0.00 0.00 -

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
Post a Comment