[ECONBHD] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[ECONBHD] ECONPILE HOLDINGS BHD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 21.93%
YoY- 611.74%
Quarter Report
Latest QR
Upcoming QR
ECONBHD's Result
ECONBHD's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 429,593 423,758 428,980 424,986 398,456 293,727 187,427 73.57%
PBT 77,201 69,653 63,081 55,312 45,817 30,966 17,664 166.59%
Tax -19,678 -18,056 -16,469 -16,259 -13,788 -9,586 -5,794 125.44%
NP 57,523 51,597 46,612 39,053 32,029 21,380 11,870 185.54%
-
NP to SH 57,523 51,597 46,612 39,053 32,029 21,380 11,870 185.54%
-
Tax Rate 25.49% 25.92% 26.11% 29.40% 30.09% 30.96% 32.80% -
Total Cost 372,070 372,161 382,368 385,933 366,427 272,347 175,557 64.76%
-
Net Worth 224,564 213,948 197,645 192,476 181,942 176,308 138,372 37.97%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 8,019 8,019 13,362 13,362 5,342 - - -
Div Payout % 13.94% 15.54% 28.67% 34.22% 16.68% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 224,564 213,948 197,645 192,476 181,942 176,308 138,372 37.97%
NOSH 534,677 534,870 534,176 534,658 535,125 534,269 446,363 12.75%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.39% 12.18% 10.87% 9.19% 8.04% 7.28% 6.33% -
ROE 25.62% 24.12% 23.58% 20.29% 17.60% 12.13% 8.58% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 80.35 79.23 80.31 79.49 74.46 54.98 41.99 53.95%
EPS 10.76 9.65 8.73 7.30 5.99 4.00 2.66 153.22%
DPS 1.50 1.50 2.50 2.50 1.00 0.00 0.00 -
NAPS 0.42 0.40 0.37 0.36 0.34 0.33 0.31 22.37%
Adjusted Per Share Value based on latest NOSH - 534,658
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 30.31 29.89 30.26 29.98 28.11 20.72 13.22 73.61%
EPS 4.06 3.64 3.29 2.76 2.26 1.51 0.84 185.04%
DPS 0.57 0.57 0.94 0.94 0.38 0.00 0.00 -
NAPS 0.1584 0.1509 0.1394 0.1358 0.1284 0.1244 0.0976 37.98%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.09 0.945 1.04 0.985 0.845 1.07 0.705 -
P/RPS 1.36 1.19 1.30 1.24 1.13 1.95 1.68 -13.10%
P/EPS 10.13 9.80 11.92 13.49 14.12 26.74 26.51 -47.24%
EY 9.87 10.21 8.39 7.42 7.08 3.74 3.77 89.62%
DY 1.38 1.59 2.40 2.54 1.18 0.00 0.00 -
P/NAPS 2.60 2.36 2.81 2.74 2.49 3.24 2.27 9.44%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 27/11/15 26/08/15 19/05/15 12/02/15 - - -
Price 1.01 1.05 0.78 1.16 1.04 0.00 0.00 -
P/RPS 1.26 1.33 0.97 1.46 1.40 0.00 0.00 -
P/EPS 9.39 10.88 8.94 15.88 17.38 0.00 0.00 -
EY 10.65 9.19 11.19 6.30 5.76 0.00 0.00 -
DY 1.49 1.43 3.21 2.15 0.96 0.00 0.00 -
P/NAPS 2.40 2.62 2.11 3.22 3.06 0.00 0.00 -

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