[ECOHLDS] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 4.72%
YoY- 384.17%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 64,310 67,556 75,395 76,928 80,172 71,208 29,207 69.33%
PBT 13,464 13,388 12,923 14,357 13,710 12,528 3,443 148.41%
Tax 0 0 -56 0 0 0 -18 -
NP 13,464 13,388 12,867 14,357 13,710 12,528 3,425 149.28%
-
NP to SH 13,464 13,388 12,867 14,357 13,710 12,528 3,425 149.28%
-
Tax Rate 0.00% 0.00% 0.43% 0.00% 0.00% 0.00% 0.52% -
Total Cost 50,846 54,168 62,528 62,570 66,462 58,680 25,782 57.32%
-
Net Worth 46,831 43,413 40,144 37,640 34,322 30,668 27,529 42.55%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 46,831 43,413 40,144 37,640 34,322 30,668 27,529 42.55%
NOSH 162,608 162,475 162,792 158,820 158,680 158,984 158,944 1.53%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 20.94% 19.82% 17.07% 18.66% 17.10% 17.59% 11.73% -
ROE 28.75% 30.84% 32.05% 38.14% 39.94% 40.85% 12.44% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 39.55 41.58 46.31 48.44 50.52 44.79 18.38 66.75%
EPS 8.28 8.24 8.09 9.04 8.64 7.88 2.16 145.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.288 0.2672 0.2466 0.237 0.2163 0.1929 0.1732 40.39%
Adjusted Per Share Value based on latest NOSH - 159,065
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.29 16.06 17.92 18.28 19.06 16.93 6.94 69.39%
EPS 3.20 3.18 3.06 3.41 3.26 2.98 0.81 150.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1113 0.1032 0.0954 0.0895 0.0816 0.0729 0.0654 42.58%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.35 0.39 0.40 0.23 0.22 0.12 0.10 -
P/RPS 0.88 0.94 0.86 0.47 0.44 0.27 0.54 38.52%
P/EPS 4.23 4.73 5.06 2.54 2.55 1.52 4.64 -5.98%
EY 23.66 21.13 19.76 39.30 39.27 65.67 21.55 6.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.46 1.62 0.97 1.02 0.62 0.58 64.24%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 10/05/12 23/02/12 10/11/11 11/08/11 12/05/11 17/02/11 -
Price 0.46 0.38 0.49 0.40 0.24 0.14 0.10 -
P/RPS 1.16 0.91 1.06 0.83 0.48 0.31 0.54 66.56%
P/EPS 5.56 4.61 6.20 4.42 2.78 1.78 4.64 12.82%
EY 18.00 21.68 16.13 22.60 36.00 56.29 21.55 -11.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.42 1.99 1.69 1.11 0.73 0.58 96.81%

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