[ECONBHD] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[ECONBHD] ECONPILE HOLDINGS BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 1.6%
YoY- 16.97%
Quarter Report
Latest QR
Upcoming QR
ECONBHD's Result
ECONBHD's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 759,796 728,399 693,793 651,027 636,729 581,910 552,586 23.62%
PBT 105,779 114,463 116,126 119,968 118,702 111,620 108,391 -1.61%
Tax -24,826 -27,361 -27,630 -33,083 -33,185 -30,850 -29,893 -11.63%
NP 80,953 87,102 88,496 86,885 85,517 80,770 78,498 2.07%
-
NP to SH 80,953 87,102 88,496 86,885 85,517 80,770 78,498 2.07%
-
Tax Rate 23.47% 23.90% 23.79% 27.58% 27.96% 27.64% 27.58% -
Total Cost 678,843 641,297 605,297 564,142 551,212 501,140 474,088 27.01%
-
Net Worth 387,874 374,500 361,125 334,375 326,350 304,818 0 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 13,375 21,400 21,400 24,082 24,082 24,092 24,092 -32.42%
Div Payout % 16.52% 24.57% 24.18% 27.72% 28.16% 29.83% 30.69% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 387,874 374,500 361,125 334,375 326,350 304,818 0 -
NOSH 1,337,500 1,337,500 1,337,500 1,337,500 535,000 534,769 535,254 84.04%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 10.65% 11.96% 12.76% 13.35% 13.43% 13.88% 14.21% -
ROE 20.87% 23.26% 24.51% 25.98% 26.20% 26.50% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 56.81 54.46 51.87 48.67 119.01 108.82 103.24 -32.82%
EPS 6.05 6.51 6.62 6.50 15.98 15.10 14.67 -44.56%
DPS 1.00 1.60 1.60 1.80 4.50 4.50 4.50 -63.27%
NAPS 0.29 0.28 0.27 0.25 0.61 0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,337,500
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 53.60 51.39 48.94 45.93 44.92 41.05 38.98 23.63%
EPS 5.71 6.14 6.24 6.13 6.03 5.70 5.54 2.03%
DPS 0.94 1.51 1.51 1.70 1.70 1.70 1.70 -32.60%
NAPS 0.2736 0.2642 0.2548 0.2359 0.2302 0.215 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.80 0.74 0.985 1.21 3.05 2.50 2.24 -
P/RPS 1.41 1.36 1.90 2.49 2.56 2.30 2.17 -24.96%
P/EPS 13.22 11.36 14.89 18.63 19.08 16.55 15.27 -9.15%
EY 7.57 8.80 6.72 5.37 5.24 6.04 6.55 10.11%
DY 1.25 2.16 1.62 1.49 1.48 1.80 2.01 -27.12%
P/NAPS 2.76 2.64 3.65 4.84 5.00 4.39 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 29/08/18 23/05/18 26/02/18 22/11/17 23/08/17 26/05/17 -
Price 0.615 0.865 0.665 1.23 2.94 3.00 2.46 -
P/RPS 1.08 1.59 1.28 2.53 2.47 2.76 2.38 -40.92%
P/EPS 10.16 13.28 10.05 18.93 18.39 19.86 16.77 -28.37%
EY 9.84 7.53 9.95 5.28 5.44 5.03 5.96 39.64%
DY 1.63 1.85 2.41 1.46 1.53 1.50 1.83 -7.41%
P/NAPS 2.12 3.09 2.46 4.92 4.82 5.26 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