[ECONBHD] QoQ TTM Result on 31-Mar-2016 [#3]

Stock
[ECONBHD] ECONPILE HOLDINGS BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 9.35%
YoY- 61.07%
Quarter Report
Latest QR
Upcoming QR
ECONBHD's Result
ECONBHD's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 512,372 475,063 462,061 437,533 429,593 423,758 428,980 12.51%
PBT 100,419 93,715 91,542 84,147 77,201 69,653 63,081 36.14%
Tax -26,137 -24,221 -23,998 -21,245 -19,678 -18,056 -16,469 35.86%
NP 74,282 69,494 67,544 62,902 57,523 51,597 46,612 36.24%
-
NP to SH 74,282 69,494 67,544 62,902 57,523 51,597 46,612 36.24%
-
Tax Rate 26.03% 25.85% 26.22% 25.25% 25.49% 25.92% 26.11% -
Total Cost 438,090 405,569 394,517 374,631 372,070 372,161 382,368 9.44%
-
Net Worth 0 262,477 246,186 246,389 224,564 213,948 197,645 -
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 21,425 21,425 18,739 13,390 8,019 8,019 13,362 36.79%
Div Payout % 28.84% 30.83% 27.74% 21.29% 13.94% 15.54% 28.67% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 0 262,477 246,186 246,389 224,564 213,948 197,645 -
NOSH 535,413 535,667 535,188 535,628 534,677 534,870 534,176 0.15%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 14.50% 14.63% 14.62% 14.38% 13.39% 12.18% 10.87% -
ROE 0.00% 26.48% 27.44% 25.53% 25.62% 24.12% 23.58% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 95.70 88.69 86.34 81.69 80.35 79.23 80.31 12.33%
EPS 13.87 12.97 12.62 11.74 10.76 9.65 8.73 35.96%
DPS 4.00 4.00 3.50 2.50 1.50 1.50 2.50 36.60%
NAPS 0.00 0.49 0.46 0.46 0.42 0.40 0.37 -
Adjusted Per Share Value based on latest NOSH - 535,628
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 36.15 33.51 32.60 30.87 30.31 29.89 30.26 12.52%
EPS 5.24 4.90 4.77 4.44 4.06 3.64 3.29 36.18%
DPS 1.51 1.51 1.32 0.94 0.57 0.57 0.94 36.96%
NAPS 0.00 0.1852 0.1737 0.1738 0.1584 0.1509 0.1394 -
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.83 1.69 1.32 1.22 1.09 0.945 1.04 -
P/RPS 1.91 1.91 1.53 1.49 1.36 1.19 1.30 29.08%
P/EPS 13.19 13.03 10.46 10.39 10.13 9.80 11.92 6.94%
EY 7.58 7.68 9.56 9.63 9.87 10.21 8.39 -6.51%
DY 2.19 2.37 2.65 2.05 1.38 1.59 2.40 -5.89%
P/NAPS 0.00 3.45 2.87 2.65 2.60 2.36 2.81 -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 23/11/16 25/08/16 25/05/16 24/02/16 27/11/15 26/08/15 -
Price 2.01 1.86 1.45 1.29 1.01 1.05 0.78 -
P/RPS 2.10 2.10 1.68 1.58 1.26 1.33 0.97 66.96%
P/EPS 14.49 14.34 11.49 10.98 9.39 10.88 8.94 37.77%
EY 6.90 6.97 8.70 9.10 10.65 9.19 11.19 -27.44%
DY 1.99 2.15 2.41 1.94 1.49 1.43 3.21 -27.18%
P/NAPS 0.00 3.80 3.15 2.80 2.40 2.62 2.11 -

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