[ECONBHD] YoY TTM 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- 1.6%
YoY- 16.97%
Quarter Report
Latest QR
Upcoming QR
ECONBHD's Result
ECONBHD's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 326,859 587,913 745,807 651,027 512,372 429,593 398,456 -3.24%
PBT -11,111 75,951 35,886 119,968 100,419 77,201 45,817 -
Tax 3,363 -13,539 -12,111 -33,083 -26,137 -19,678 -13,788 -
NP -7,748 62,412 23,775 86,885 74,282 57,523 32,029 -
-
NP to SH -7,748 62,412 23,775 86,885 74,282 57,523 32,029 -
-
Tax Rate - 17.83% 33.75% 27.58% 26.03% 25.49% 30.09% -
Total Cost 334,607 525,501 722,032 564,142 438,090 372,070 366,427 -1.50%
-
Net Worth 416,511 401,250 347,749 334,375 0 224,564 181,942 14.78%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 6,687 13,375 24,082 21,425 8,019 5,342 -
Div Payout % - 10.72% 56.26% 27.72% 28.84% 13.94% 16.68% -
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 0 224,564 181,942 14.78%
NOSH 1,417,500 1,337,500 1,337,500 1,337,500 535,413 534,677 535,125 17.61%
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 -2.37% 10.62% 3.19% 13.35% 14.50% 13.39% 8.04% -
ROE -1.86% 15.55% 6.84% 25.98% 0.00% 25.62% 17.60% -
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 24.33 43.96 55.76 48.67 95.70 80.35 74.46 -16.99%
EPS -0.58 4.67 1.78 6.50 13.87 10.76 5.99 -
DPS 0.00 0.50 1.00 1.80 4.00 1.50 1.00 -
NAPS 0.31 0.30 0.26 0.25 0.00 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 23.06 41.48 52.61 45.93 36.15 30.31 28.11 -3.24%
EPS -0.55 4.40 1.68 6.13 5.24 4.06 2.26 -
DPS 0.00 0.47 0.94 1.70 1.51 0.57 0.38 -
NAPS 0.2938 0.2831 0.2453 0.2359 0.00 0.1584 0.1284 14.77%
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 2.14 1.72 0.69 2.49 1.91 1.36 1.13 11.21%
P/EPS -90.17 16.18 21.66 18.63 13.19 10.13 14.12 -
EY -1.11 6.18 4.62 5.37 7.58 9.87 7.08 -
DY 0.00 0.66 2.60 1.49 2.19 1.38 1.18 -
P/NAPS 1.68 2.52 1.48 4.84 0.00 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 1.77 1.50 0.95 2.53 2.10 1.26 1.40 3.98%
P/EPS -74.57 14.14 29.82 18.93 14.49 9.39 17.38 -
EY -1.34 7.07 3.35 5.28 6.90 10.65 5.76 -
DY 0.00 0.76 1.89 1.46 1.99 1.49 0.96 -
P/NAPS 1.39 2.20 2.04 4.92 0.00 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