[ECONBHD] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[ECONBHD] ECONPILE HOLDINGS BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 14.95%
YoY- 21.69%
Quarter Report
Latest QR
Upcoming QR
ECONBHD's Result
ECONBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 675,596 581,910 565,644 523,906 456,320 462,061 444,944 32.07%
PBT 116,516 111,620 110,878 102,300 88,188 91,542 88,413 20.18%
Tax -31,748 -30,850 -30,993 -26,684 -22,408 -23,998 -23,133 23.47%
NP 84,768 80,770 79,885 75,616 65,780 67,544 65,280 19.00%
-
NP to SH 84,768 80,770 79,885 75,616 65,780 67,544 65,280 19.00%
-
Tax Rate 27.25% 27.64% 27.95% 26.08% 25.41% 26.22% 26.16% -
Total Cost 590,828 501,140 485,758 448,290 390,540 394,517 379,664 34.25%
-
Net Worth 326,350 304,893 299,569 278,078 262,477 246,150 246,137 20.66%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 32,100 24,070 32,096 16,042 32,140 18,728 24,970 18.21%
Div Payout % 37.87% 29.80% 40.18% 21.22% 48.86% 27.73% 38.25% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 326,350 304,893 299,569 278,078 262,477 246,150 246,137 20.66%
NOSH 535,000 534,900 534,946 534,766 535,667 535,109 535,081 -0.01%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 12.55% 13.88% 14.12% 14.43% 14.42% 14.62% 14.67% -
ROE 25.97% 26.49% 26.67% 27.19% 25.06% 27.44% 26.52% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 126.28 108.79 105.74 97.97 85.19 86.35 83.15 32.09%
EPS 15.84 15.10 14.93 14.14 12.28 12.63 12.20 18.99%
DPS 6.00 4.50 6.00 3.00 6.00 3.50 4.67 18.16%
NAPS 0.61 0.57 0.56 0.52 0.49 0.46 0.46 20.68%
Adjusted Per Share Value based on latest NOSH - 535,413
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 47.66 41.05 39.90 36.96 32.19 32.60 31.39 32.06%
EPS 5.98 5.70 5.64 5.33 4.64 4.77 4.61 18.92%
DPS 2.26 1.70 2.26 1.13 2.27 1.32 1.76 18.12%
NAPS 0.2302 0.2151 0.2113 0.1962 0.1852 0.1737 0.1736 20.67%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.05 2.50 2.24 1.83 1.69 1.32 1.22 -
P/RPS 2.42 2.30 2.12 1.87 1.98 1.53 1.47 39.37%
P/EPS 19.25 16.56 15.00 12.94 13.76 10.46 10.00 54.68%
EY 5.19 6.04 6.67 7.73 7.27 9.56 10.00 -35.39%
DY 1.97 1.80 2.68 1.64 3.55 2.65 3.83 -35.77%
P/NAPS 5.00 4.39 4.00 3.52 3.45 2.87 2.65 52.63%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 23/08/17 26/05/17 22/02/17 23/11/16 25/08/16 25/05/16 -
Price 2.94 3.00 2.46 2.01 1.86 1.45 1.29 -
P/RPS 2.33 2.76 2.33 2.05 2.18 1.68 1.55 31.19%
P/EPS 18.56 19.87 16.47 14.21 15.15 11.49 10.57 45.49%
EY 5.39 5.03 6.07 7.03 6.60 8.71 9.46 -31.24%
DY 2.04 1.50 2.44 1.49 3.23 2.41 3.62 -31.75%
P/NAPS 4.82 5.26 4.39 3.87 3.80 3.15 2.80 43.58%

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