[ECOHLDS] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
13-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 18.56%
YoY- 94.05%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 25,378 24,032 22,335 20,776 17,964 17,260 16,129 35.39%
PBT 2,650 2,928 3,101 3,465 2,876 2,828 2,043 18.99%
Tax 0 0 -75 -5 0 0 53 -
NP 2,650 2,928 3,026 3,460 2,876 2,828 2,096 16.97%
-
NP to SH 2,650 2,928 3,044 3,436 2,898 2,812 2,151 14.96%
-
Tax Rate 0.00% 0.00% 2.42% 0.14% 0.00% 0.00% -2.59% -
Total Cost 22,728 21,104 19,309 17,316 15,088 14,432 14,033 38.03%
-
Net Worth 25,510 25,397 24,605 24,067 22,961 22,256 21,369 12.57%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 25,510 25,397 24,605 24,067 22,961 22,256 21,369 12.57%
NOSH 159,638 159,130 158,541 159,074 159,230 159,772 158,409 0.51%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.44% 12.18% 13.55% 16.65% 16.01% 16.38% 13.00% -
ROE 10.39% 11.53% 12.37% 14.28% 12.62% 12.63% 10.07% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 15.90 15.10 14.09 13.06 11.28 10.80 10.18 34.72%
EPS 1.66 1.84 1.92 2.16 1.82 1.76 1.35 14.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1598 0.1596 0.1552 0.1513 0.1442 0.1393 0.1349 11.98%
Adjusted Per Share Value based on latest NOSH - 158,873
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.03 5.71 5.31 4.94 4.27 4.10 3.83 35.44%
EPS 0.63 0.70 0.72 0.82 0.69 0.67 0.51 15.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0606 0.0604 0.0585 0.0572 0.0546 0.0529 0.0508 12.51%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.12 0.11 0.12 0.09 0.12 0.10 0.09 -
P/RPS 0.75 0.73 0.85 0.69 1.06 0.93 0.88 -10.13%
P/EPS 7.23 5.98 6.25 4.17 6.59 5.68 6.63 5.96%
EY 13.83 16.73 16.00 24.00 15.17 17.60 15.09 -5.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.69 0.77 0.59 0.83 0.72 0.67 7.83%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 13/08/10 14/05/10 23/02/10 13/11/09 14/08/09 24/04/09 24/02/09 -
Price 0.12 0.12 0.12 0.12 0.10 0.10 0.09 -
P/RPS 0.75 0.79 0.85 0.92 0.89 0.93 0.88 -10.13%
P/EPS 7.23 6.52 6.25 5.56 5.49 5.68 6.63 5.96%
EY 13.83 15.33 16.00 18.00 18.20 17.60 15.09 -5.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.77 0.79 0.69 0.72 0.67 7.83%

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