Highlights

[ECONBHD] YoY Quarter Result on 2020-06-30 [#4]

Stock [ECONBHD]: ECONPILE HOLDINGS BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     -1,350.11%    YoY -     -171.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 30,663 176,601 192,283 157,677 128,353 103,825 99,831 -17.84%
  YoY % -82.64% -8.16% 21.95% 22.85% 23.62% 4.00% -
  Horiz. % 30.71% 176.90% 192.61% 157.94% 128.57% 104.00% 100.00%
PBT -26,033 29,461 26,798 28,461 25,232 17,837 10,068 -
  YoY % -188.36% 9.94% -5.84% 12.80% 41.46% 77.17% -
  Horiz. % -258.57% 292.62% 266.17% 282.69% 250.62% 177.17% 100.00%
Tax 9,544 -6,296 -7,336 -7,605 -6,648 -3,895 -3,685 -
  YoY % 251.59% 14.18% 3.54% -14.40% -70.68% -5.70% -
  Horiz. % -259.00% 170.85% 199.08% 206.38% 180.41% 105.70% 100.00%
NP -16,489 23,165 19,462 20,856 18,584 13,942 6,383 -
  YoY % -171.18% 19.03% -6.68% 12.23% 33.30% 118.42% -
  Horiz. % -258.33% 362.92% 304.90% 326.74% 291.15% 218.42% 100.00%
NP to SH -16,489 23,165 19,462 20,856 18,584 13,942 6,383 -
  YoY % -171.18% 19.03% -6.68% 12.23% 33.30% 118.42% -
  Horiz. % -258.33% 362.92% 304.90% 326.74% 291.15% 218.42% 100.00%
Tax Rate - % 21.37 % 27.38 % 26.72 % 26.35 % 21.84 % 36.60 % -
  YoY % 0.00% -21.95% 2.47% 1.40% 20.65% -40.33% -
  Horiz. % 0.00% 58.39% 74.81% 73.01% 71.99% 59.67% 100.00%
Total Cost 47,152 153,436 172,821 136,821 109,769 89,883 93,448 -10.77%
  YoY % -69.27% -11.22% 26.31% 24.64% 22.12% -3.81% -
  Horiz. % 50.46% 164.19% 184.94% 146.41% 117.47% 96.19% 100.00%
Net Worth 387,874 401,250 374,500 304,818 246,186 197,645 138,372 18.72%
  YoY % -3.33% 7.14% 22.86% 23.82% 24.56% 42.84% -
  Horiz. % 280.31% 289.98% 270.65% 220.29% 177.92% 142.84% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 6,687 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 28.87 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 387,874 401,250 374,500 304,818 246,186 197,645 138,372 18.72%
  YoY % -3.33% 7.14% 22.86% 23.82% 24.56% 42.84% -
  Horiz. % 280.31% 289.98% 270.65% 220.29% 177.92% 142.84% 100.00%
NOSH 1,337,500 1,337,500 1,337,500 534,769 535,188 534,176 446,363 20.05%
  YoY % 0.00% 0.00% 150.11% -0.08% 0.19% 19.67% -
  Horiz. % 299.64% 299.64% 299.64% 119.81% 119.90% 119.67% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -53.77 % 13.12 % 10.12 % 13.23 % 14.48 % 13.43 % 6.39 % -
  YoY % -509.83% 29.64% -23.51% -8.63% 7.82% 110.17% -
  Horiz. % -841.47% 205.32% 158.37% 207.04% 226.60% 210.17% 100.00%
ROE -4.25 % 5.77 % 5.20 % 6.84 % 7.55 % 7.05 % 4.61 % -
  YoY % -173.66% 10.96% -23.98% -9.40% 7.09% 52.93% -
  Horiz. % -92.19% 125.16% 112.80% 148.37% 163.77% 152.93% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.29 13.20 14.38 29.49 23.98 19.44 22.37 -31.58%
  YoY % -82.65% -8.21% -51.24% 22.98% 23.35% -13.10% -
  Horiz. % 10.24% 59.01% 64.28% 131.83% 107.20% 86.90% 100.00%
EPS -1.23 1.73 1.46 3.90 3.47 2.61 1.43 -
  YoY % -171.10% 18.49% -62.56% 12.39% 32.95% 82.52% -
  Horiz. % -86.01% 120.98% 102.10% 272.73% 242.66% 182.52% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.2900 0.3000 0.2800 0.5700 0.4600 0.3700 0.3100 -1.10%
  YoY % -3.33% 7.14% -50.88% 23.91% 24.32% 19.35% -
  Horiz. % 93.55% 96.77% 90.32% 183.87% 148.39% 119.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,337,500
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.29 13.20 14.38 11.79 9.60 7.76 7.46 -17.85%
  YoY % -82.65% -8.21% 21.97% 22.81% 23.71% 4.02% -
  Horiz. % 30.70% 176.94% 192.76% 158.04% 128.69% 104.02% 100.00%
EPS -1.23 1.73 1.46 1.56 1.39 1.04 0.48 -
  YoY % -171.10% 18.49% -6.41% 12.23% 33.65% 116.67% -
  Horiz. % -256.25% 360.42% 304.17% 325.00% 289.58% 216.67% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.2900 0.3000 0.2800 0.2279 0.1841 0.1478 0.1035 18.72%
  YoY % -3.33% 7.14% 22.86% 23.79% 24.56% 42.80% -
  Horiz. % 280.19% 289.86% 270.53% 220.19% 177.87% 142.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.6100 0.7200 0.7400 2.5000 1.3200 1.0400 0.7050 -
P/RPS 26.61 5.45 5.15 8.48 5.50 5.35 3.15 42.66%
  YoY % 388.26% 5.83% -39.27% 54.18% 2.80% 69.84% -
  Horiz. % 844.76% 173.02% 163.49% 269.21% 174.60% 169.84% 100.00%
P/EPS -49.48 41.57 50.86 64.10 38.01 39.85 49.30 -
  YoY % -219.03% -18.27% -20.66% 68.64% -4.62% -19.17% -
  Horiz. % -100.37% 84.32% 103.16% 130.02% 77.10% 80.83% 100.00%
EY -2.02 2.41 1.97 1.56 2.63 2.51 2.03 -
  YoY % -183.82% 22.34% 26.28% -40.68% 4.78% 23.65% -
  Horiz. % -99.51% 118.72% 97.04% 76.85% 129.56% 123.65% 100.00%
DY 0.00 0.69 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.10 2.40 2.64 4.39 2.87 2.81 2.27 -1.29%
  YoY % -12.50% -9.09% -39.86% 52.96% 2.14% 23.79% -
  Horiz. % 92.51% 105.73% 116.30% 193.39% 126.43% 123.79% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 28/08/19 29/08/18 23/08/17 25/08/16 26/08/15 21/08/14 -
Price 0.6050 0.7500 0.8650 3.0000 1.4500 0.7800 1.1100 -
P/RPS 26.39 5.68 6.02 10.17 6.05 4.01 4.96 32.09%
  YoY % 364.61% -5.65% -40.81% 68.10% 50.87% -19.15% -
  Horiz. % 532.06% 114.52% 121.37% 205.04% 121.98% 80.85% 100.00%
P/EPS -49.07 43.30 59.45 76.92 41.76 29.89 77.62 -
  YoY % -213.33% -27.17% -22.71% 84.20% 39.71% -61.49% -
  Horiz. % -63.22% 55.78% 76.59% 99.10% 53.80% 38.51% 100.00%
EY -2.04 2.31 1.68 1.30 2.39 3.35 1.29 -
  YoY % -188.31% 37.50% 29.23% -45.61% -28.66% 159.69% -
  Horiz. % -158.14% 179.07% 130.23% 100.78% 185.27% 259.69% 100.00%
DY 0.00 0.67 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.09 2.50 3.09 5.26 3.15 2.11 3.58 -8.57%
  YoY % -16.40% -19.09% -41.25% 66.98% 49.29% -41.06% -
  Horiz. % 58.38% 69.83% 86.31% 146.93% 87.99% 58.94% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS