[ECONBHD] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[ECONBHD] ECONPILE HOLDINGS BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 6.89%
YoY- 29.13%
Quarter Report
Latest QR
Upcoming QR
ECONBHD's Result
ECONBHD's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 636,729 581,910 552,586 512,372 475,063 462,061 437,533 28.38%
PBT 118,702 111,620 108,391 100,419 93,715 91,542 84,147 25.75%
Tax -33,185 -30,850 -29,893 -26,137 -24,221 -23,998 -21,245 34.58%
NP 85,517 80,770 78,498 74,282 69,494 67,544 62,902 22.69%
-
NP to SH 85,517 80,770 78,498 74,282 69,494 67,544 62,902 22.69%
-
Tax Rate 27.96% 27.64% 27.58% 26.03% 25.85% 26.22% 25.25% -
Total Cost 551,212 501,140 474,088 438,090 405,569 394,517 374,631 29.33%
-
Net Worth 326,350 304,818 0 0 262,477 246,186 246,389 20.58%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 24,082 24,092 24,092 21,425 21,425 18,739 13,390 47.83%
Div Payout % 28.16% 29.83% 30.69% 28.84% 30.83% 27.74% 21.29% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 326,350 304,818 0 0 262,477 246,186 246,389 20.58%
NOSH 535,000 534,769 535,254 535,413 535,667 535,188 535,628 -0.07%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 13.43% 13.88% 14.21% 14.50% 14.63% 14.62% 14.38% -
ROE 26.20% 26.50% 0.00% 0.00% 26.48% 27.44% 25.53% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 119.01 108.82 103.24 95.70 88.69 86.34 81.69 28.48%
EPS 15.98 15.10 14.67 13.87 12.97 12.62 11.74 22.79%
DPS 4.50 4.50 4.50 4.00 4.00 3.50 2.50 47.91%
NAPS 0.61 0.57 0.00 0.00 0.49 0.46 0.46 20.68%
Adjusted Per Share Value based on latest NOSH - 535,413
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 44.92 41.05 38.98 36.15 33.51 32.60 30.87 28.38%
EPS 6.03 5.70 5.54 5.24 4.90 4.77 4.44 22.61%
DPS 1.70 1.70 1.70 1.51 1.51 1.32 0.94 48.38%
NAPS 0.2302 0.215 0.00 0.00 0.1852 0.1737 0.1738 20.58%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.05 2.50 2.24 1.83 1.69 1.32 1.22 -
P/RPS 2.56 2.30 2.17 1.91 1.91 1.53 1.49 43.40%
P/EPS 19.08 16.55 15.27 13.19 13.03 10.46 10.39 49.90%
EY 5.24 6.04 6.55 7.58 7.68 9.56 9.63 -33.32%
DY 1.48 1.80 2.01 2.19 2.37 2.65 2.05 -19.50%
P/NAPS 5.00 4.39 0.00 0.00 3.45 2.87 2.65 52.63%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 23/08/17 26/05/17 22/02/17 23/11/16 25/08/16 25/05/16 -
Price 2.94 3.00 2.46 2.01 1.86 1.45 1.29 -
P/RPS 2.47 2.76 2.38 2.10 2.10 1.68 1.58 34.66%
P/EPS 18.39 19.86 16.77 14.49 14.34 11.49 10.98 40.98%
EY 5.44 5.03 5.96 6.90 6.97 8.70 9.10 -29.01%
DY 1.53 1.50 1.83 1.99 2.15 2.41 1.94 -14.62%
P/NAPS 4.82 5.26 0.00 0.00 3.80 3.15 2.80 43.58%

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