[ECONBHD] YoY Annualized Quarter 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- 3.63%
YoY- 16.17%
Quarter Report
Latest QR
Upcoming QR
ECONBHD's Result
ECONBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 393,784 546,104 696,956 662,140 523,906 423,284 422,058 -1.14%
PBT 20,040 48,204 -38,158 118,996 102,300 84,546 56,306 -15.80%
Tax -5,196 -13,200 -650 -31,150 -26,684 -22,406 -15,988 -17.06%
NP 14,844 35,004 -38,808 87,846 75,616 62,140 40,318 -15.32%
-
NP to SH 14,844 35,004 -38,808 87,846 75,616 62,140 40,318 -15.32%
-
Tax Rate 25.93% 27.38% - 26.18% 26.08% 26.50% 28.39% -
Total Cost 378,940 511,100 735,764 574,294 448,290 361,144 381,740 -0.12%
-
Net Worth 416,511 401,250 347,749 334,375 278,078 224,602 181,805 14.80%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - 40,125 16,042 10,695 - -
Div Payout % - - - 45.68% 21.22% 17.21% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 416,511 401,250 347,749 334,375 278,078 224,602 181,805 14.80%
NOSH 1,417,500 1,337,500 1,337,500 1,337,500 534,766 534,767 534,721 17.62%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.77% 6.41% -5.57% 13.27% 14.43% 14.68% 9.55% -
ROE 3.56% 8.72% -11.16% 26.27% 27.19% 27.67% 22.18% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 29.31 40.83 52.11 49.51 97.97 79.15 78.93 -15.20%
EPS 1.10 2.62 -2.90 6.56 14.14 11.62 7.54 -27.42%
DPS 0.00 0.00 0.00 3.00 3.00 2.00 0.00 -
NAPS 0.31 0.30 0.26 0.25 0.52 0.42 0.34 -1.52%
Adjusted Per Share Value based on latest NOSH - 1,337,500
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 20.73 28.74 36.68 34.85 27.57 22.28 22.21 -1.14%
EPS 0.78 1.84 -2.04 4.62 3.98 3.27 2.12 -15.33%
DPS 0.00 0.00 0.00 2.11 0.84 0.56 0.00 -
NAPS 0.2192 0.2112 0.183 0.176 0.1464 0.1182 0.0957 14.79%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.52 0.755 0.385 1.21 1.83 1.09 0.845 -
P/RPS 1.77 1.85 0.74 2.44 1.87 1.38 1.07 8.74%
P/EPS 47.07 28.85 -13.27 18.42 12.94 9.38 11.21 26.98%
EY 2.12 3.47 -7.54 5.43 7.73 10.66 8.92 -21.27%
DY 0.00 0.00 0.00 2.48 1.64 1.83 0.00 -
P/NAPS 1.68 2.52 1.48 4.84 3.52 2.60 2.49 -6.34%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 25/02/20 25/02/19 26/02/18 22/02/17 24/02/16 12/02/15 -
Price 0.43 0.66 0.53 1.23 2.01 1.01 1.04 -
P/RPS 1.47 1.62 1.02 2.48 2.05 1.28 1.32 1.80%
P/EPS 38.92 25.22 -18.27 18.73 14.21 8.69 13.79 18.85%
EY 2.57 3.97 -5.47 5.34 7.03 11.50 7.25 -15.86%
DY 0.00 0.00 0.00 2.44 1.49 1.98 0.00 -
P/NAPS 1.39 2.20 2.04 4.92 3.87 2.40 3.06 -12.31%

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