[ECONBHD] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[ECONBHD] ECONPILE HOLDINGS BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -1.09%
YoY- 190.2%
Quarter Report
Latest QR
Upcoming QR
ECONBHD's Result
ECONBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 354,368 365,790 393,784 546,104 696,956 662,140 523,906 -6.30%
PBT -7,688 -19,272 20,040 48,204 -38,158 118,996 102,300 -
Tax -5,236 -3,072 -5,196 -13,200 -650 -31,150 -26,684 -23.76%
NP -12,924 -22,344 14,844 35,004 -38,808 87,846 75,616 -
-
NP to SH -12,924 -22,344 14,844 35,004 -38,808 87,846 75,616 -
-
Tax Rate - - 25.93% 27.38% - 26.18% 26.08% -
Total Cost 367,292 388,134 378,940 511,100 735,764 574,294 448,290 -3.26%
-
Net Worth 396,900 425,250 416,511 401,250 347,749 334,375 278,078 6.10%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - 40,125 16,042 -
Div Payout % - - - - - 45.68% 21.22% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 396,900 425,250 416,511 401,250 347,749 334,375 278,078 6.10%
NOSH 1,417,500 1,417,500 1,417,500 1,337,500 1,337,500 1,337,500 534,766 17.63%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -3.65% -6.11% 3.77% 6.41% -5.57% 13.27% 14.43% -
ROE -3.26% -5.25% 3.56% 8.72% -11.16% 26.27% 27.19% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 25.00 25.81 29.31 40.83 52.11 49.51 97.97 -20.34%
EPS -0.92 -1.58 1.10 2.62 -2.90 6.56 14.14 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 0.28 0.30 0.31 0.30 0.26 0.25 0.52 -9.79%
Adjusted Per Share Value based on latest NOSH - 1,337,500
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 25.00 25.81 27.78 38.53 49.17 46.71 36.96 -6.30%
EPS -0.92 -1.58 1.05 2.47 -2.74 6.20 5.33 -
DPS 0.00 0.00 0.00 0.00 0.00 2.83 1.13 -
NAPS 0.28 0.30 0.2938 0.2831 0.2453 0.2359 0.1962 6.10%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.17 0.325 0.52 0.755 0.385 1.21 1.83 -
P/RPS 0.68 1.26 1.77 1.85 0.74 2.44 1.87 -15.50%
P/EPS -18.65 -20.62 47.07 28.85 -13.27 18.42 12.94 -
EY -5.36 -4.85 2.12 3.47 -7.54 5.43 7.73 -
DY 0.00 0.00 0.00 0.00 0.00 2.48 1.64 -
P/NAPS 0.61 1.08 1.68 2.52 1.48 4.84 3.52 -25.32%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 23/02/22 24/02/21 25/02/20 25/02/19 26/02/18 22/02/17 -
Price 0.22 0.305 0.43 0.66 0.53 1.23 2.01 -
P/RPS 0.88 1.18 1.47 1.62 1.02 2.48 2.05 -13.14%
P/EPS -24.13 -19.35 38.92 25.22 -18.27 18.73 14.21 -
EY -4.14 -5.17 2.57 3.97 -5.47 5.34 7.03 -
DY 0.00 0.00 0.00 0.00 0.00 2.44 1.49 -
P/NAPS 0.79 1.02 1.39 2.20 2.04 4.92 3.87 -23.25%

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