[ECONBHD] YoY Annualized Quarter 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- 4.95%
YoY- 28.87%
Quarter Report
Latest QR
Upcoming QR
ECONBHD's Result
ECONBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 407,820 541,424 801,184 675,596 456,320 404,312 425,200 -0.69%
PBT 30,544 47,924 81,780 116,516 88,188 79,496 53,208 -8.82%
Tax -8,192 -12,536 -21,608 -31,748 -22,408 -21,516 -15,168 -9.74%
NP 22,352 35,388 60,172 84,768 65,780 57,980 38,040 -8.47%
-
NP to SH 22,352 35,388 60,172 84,768 65,780 57,980 38,040 -8.47%
-
Tax Rate 26.82% 26.16% 26.42% 27.25% 25.41% 27.07% 28.51% -
Total Cost 385,468 506,036 741,012 590,828 390,540 346,332 387,160 -0.07%
-
Net Worth 401,250 401,250 387,874 326,350 262,477 213,948 176,308 14.67%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - 32,100 32,140 - 21,370 -
Div Payout % - - - 37.87% 48.86% - 56.18% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 401,250 401,250 387,874 326,350 262,477 213,948 176,308 14.67%
NOSH 1,337,500 1,337,500 1,337,500 535,000 535,667 534,870 534,269 16.50%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.48% 6.54% 7.51% 12.55% 14.42% 14.34% 8.95% -
ROE 5.57% 8.82% 15.51% 25.97% 25.06% 27.10% 21.58% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 30.49 40.48 59.90 126.28 85.19 75.59 79.59 -14.76%
EPS 1.68 2.64 4.48 15.84 12.28 10.84 7.12 -21.37%
DPS 0.00 0.00 0.00 6.00 6.00 0.00 4.00 -
NAPS 0.30 0.30 0.29 0.61 0.49 0.40 0.33 -1.57%
Adjusted Per Share Value based on latest NOSH - 535,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 21.46 28.50 42.17 35.56 24.02 21.28 22.38 -0.69%
EPS 1.18 1.86 3.17 4.46 3.46 3.05 2.00 -8.41%
DPS 0.00 0.00 0.00 1.69 1.69 0.00 1.12 -
NAPS 0.2112 0.2112 0.2041 0.1718 0.1381 0.1126 0.0928 14.67%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.485 0.69 0.80 3.05 1.69 0.945 1.07 -
P/RPS 1.59 1.70 1.34 2.42 1.98 1.25 1.34 2.88%
P/EPS 29.02 26.08 17.78 19.25 13.76 8.72 15.03 11.57%
EY 3.45 3.83 5.62 5.19 7.27 11.47 6.65 -10.35%
DY 0.00 0.00 0.00 1.97 3.55 0.00 3.74 -
P/NAPS 1.62 2.30 2.76 5.00 3.45 2.36 3.24 -10.90%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 27/11/19 26/11/18 22/11/17 23/11/16 27/11/15 28/11/14 -
Price 0.46 0.79 0.615 2.94 1.86 1.05 0.985 -
P/RPS 1.51 1.95 1.03 2.33 2.18 1.39 1.24 3.33%
P/EPS 27.53 29.86 13.67 18.56 15.15 9.69 13.83 12.14%
EY 3.63 3.35 7.32 5.39 6.60 10.32 7.23 -10.83%
DY 0.00 0.00 0.00 2.04 3.23 0.00 4.06 -
P/NAPS 1.53 2.63 2.12 4.82 3.80 2.62 2.98 -10.50%

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