[ZECON] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 39.55%
YoY- 311.06%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 260,023 217,002 285,977 252,869 242,812 234,702 164,299 35.76%
PBT 56,348 54,955 126,494 123,032 109,278 104,793 -21,976 -
Tax -10,125 -7,275 -9,192 -8,670 -9,373 -9,851 -3,414 106.28%
NP 46,223 47,680 117,302 114,362 99,905 94,942 -25,390 -
-
NP to SH 12,377 14,017 51,459 50,285 36,034 31,308 -26,098 -
-
Tax Rate 17.97% 13.24% 7.27% 7.05% 8.58% 9.40% - -
Total Cost 213,800 169,322 168,675 138,507 142,907 139,760 189,689 8.29%
-
Net Worth 115,532 109,568 98,857 98,857 97,756 95,283 46,193 84.15%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 115,532 109,568 98,857 98,857 97,756 95,283 46,193 84.15%
NOSH 131,016 119,095 119,106 119,106 119,215 119,104 118,444 6.95%
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 17.78% 21.97% 41.02% 45.23% 41.15% 40.45% -15.45% -
ROE 10.71% 12.79% 52.05% 50.87% 36.86% 32.86% -56.50% -
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 218.31 182.21 240.10 212.31 203.67 197.06 138.71 35.26%
EPS 10.39 11.77 43.20 42.22 30.23 26.29 -22.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.92 0.83 0.83 0.82 0.80 0.39 83.46%
Adjusted Per Share Value based on latest NOSH - 119,106
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 175.74 146.66 193.28 170.91 164.11 158.63 111.04 35.77%
EPS 8.37 9.47 34.78 33.99 24.35 21.16 -17.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7808 0.7405 0.6681 0.6681 0.6607 0.644 0.3122 84.14%
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 0.555 0.57 0.58 0.55 0.61 0.63 0.80 -
P/RPS 0.25 0.31 0.24 0.26 0.30 0.32 0.58 -42.90%
P/EPS 5.34 4.84 1.34 1.30 2.02 2.40 -3.63 -
EY 18.72 20.65 74.49 76.76 49.55 41.72 -27.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.70 0.66 0.74 0.79 2.05 -57.36%
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 30/11/17 30/08/17 30/05/17 28/02/17 24/11/16 26/08/16 26/05/16 -
Price 0.74 0.615 0.615 0.575 0.61 0.60 0.69 -
P/RPS 0.34 0.34 0.26 0.27 0.30 0.30 0.50 -22.65%
P/EPS 7.12 5.23 1.42 1.36 2.02 2.28 -3.13 -
EY 14.04 19.14 70.25 73.42 49.55 43.81 -31.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.67 0.74 0.69 0.74 0.75 1.77 -43.05%

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