[ECOHLDS] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 21.39%
YoY- 7.4%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 78,228 73,561 68,093 66,410 59,824 62,134 62,936 15.61%
PBT 13,400 13,763 15,069 14,460 11,912 13,171 13,701 -1.47%
Tax -916 -2,056 -66 0 0 -93 0 -
NP 12,484 11,707 15,002 14,460 11,912 13,078 13,701 -6.01%
-
NP to SH 12,484 11,715 15,013 14,460 11,912 13,079 13,701 -6.01%
-
Tax Rate 6.84% 14.94% 0.44% 0.00% 0.00% 0.71% 0.00% -
Total Cost 65,744 61,854 53,090 51,950 47,912 49,056 49,234 21.28%
-
Net Worth 62,334 59,226 61,211 58,005 53,759 50,779 49,558 16.53%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 3,254 3,254 - - - 2,441 - -
Div Payout % 26.07% 27.78% - - - 18.67% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 62,334 59,226 61,211 58,005 53,759 50,779 49,558 16.53%
NOSH 162,709 162,709 162,709 162,709 162,709 162,755 162,594 0.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.96% 15.91% 22.03% 21.77% 19.91% 21.05% 21.77% -
ROE 20.03% 19.78% 24.53% 24.93% 22.16% 25.76% 27.65% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 48.08 45.21 41.85 40.82 36.77 38.18 38.71 15.56%
EPS 7.68 7.20 9.21 8.88 7.32 8.04 8.43 -6.02%
DPS 2.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.3831 0.364 0.3762 0.3565 0.3304 0.312 0.3048 16.48%
Adjusted Per Share Value based on latest NOSH - 162,709
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 18.59 17.48 16.18 15.78 14.22 14.77 14.96 15.59%
EPS 2.97 2.78 3.57 3.44 2.83 3.11 3.26 -6.02%
DPS 0.77 0.77 0.00 0.00 0.00 0.58 0.00 -
NAPS 0.1482 0.1408 0.1455 0.1379 0.1278 0.1207 0.1178 16.55%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.505 0.70 0.59 0.385 0.345 0.37 0.35 -
P/RPS 1.05 1.55 1.41 0.94 0.94 0.97 0.90 10.83%
P/EPS 6.58 9.72 6.39 4.33 4.71 4.60 4.15 36.01%
EY 15.19 10.29 15.64 23.08 21.22 21.72 24.08 -26.46%
DY 3.96 2.86 0.00 0.00 0.00 4.05 0.00 -
P/NAPS 1.32 1.92 1.57 1.08 1.04 1.19 1.15 9.63%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 15/05/14 18/02/14 12/11/13 19/08/13 23/05/13 21/02/13 08/11/12 -
Price 0.60 0.66 0.73 0.43 0.41 0.335 0.38 -
P/RPS 1.25 1.46 1.74 1.05 1.12 0.88 0.98 17.63%
P/EPS 7.82 9.17 7.91 4.84 5.60 4.17 4.51 44.37%
EY 12.79 10.91 12.64 20.67 17.86 23.99 22.18 -30.74%
DY 3.33 3.03 0.00 0.00 0.00 4.48 0.00 -
P/NAPS 1.57 1.81 1.94 1.21 1.24 1.07 1.25 16.42%

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