[ECOHLDS] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1.76%
YoY- -4.57%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 66,410 59,824 62,134 62,936 64,310 67,556 75,395 -8.11%
PBT 14,460 11,912 13,171 13,701 13,464 13,388 12,923 7.78%
Tax 0 0 -93 0 0 0 -56 -
NP 14,460 11,912 13,078 13,701 13,464 13,388 12,867 8.09%
-
NP to SH 14,460 11,912 13,079 13,701 13,464 13,388 12,867 8.09%
-
Tax Rate 0.00% 0.00% 0.71% 0.00% 0.00% 0.00% 0.43% -
Total Cost 51,950 47,912 49,056 49,234 50,846 54,168 62,528 -11.63%
-
Net Worth 58,005 53,759 50,779 49,558 46,831 43,413 40,144 27.83%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 2,441 - - - - -
Div Payout % - - 18.67% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 58,005 53,759 50,779 49,558 46,831 43,413 40,144 27.83%
NOSH 162,709 162,709 162,755 162,594 162,608 162,475 162,792 -0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 21.77% 19.91% 21.05% 21.77% 20.94% 19.82% 17.07% -
ROE 24.93% 22.16% 25.76% 27.65% 28.75% 30.84% 32.05% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 40.82 36.77 38.18 38.71 39.55 41.58 46.31 -8.07%
EPS 8.88 7.32 8.04 8.43 8.28 8.24 8.09 6.41%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.3565 0.3304 0.312 0.3048 0.288 0.2672 0.2466 27.88%
Adjusted Per Share Value based on latest NOSH - 162,568
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.78 14.22 14.77 14.96 15.29 16.06 17.92 -8.13%
EPS 3.44 2.83 3.11 3.26 3.20 3.18 3.06 8.12%
DPS 0.00 0.00 0.58 0.00 0.00 0.00 0.00 -
NAPS 0.1379 0.1278 0.1207 0.1178 0.1113 0.1032 0.0954 27.87%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.385 0.345 0.37 0.35 0.35 0.39 0.40 -
P/RPS 0.94 0.94 0.97 0.90 0.88 0.94 0.86 6.11%
P/EPS 4.33 4.71 4.60 4.15 4.23 4.73 5.06 -9.87%
EY 23.08 21.22 21.72 24.08 23.66 21.13 19.76 10.91%
DY 0.00 0.00 4.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.04 1.19 1.15 1.22 1.46 1.62 -23.70%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 23/05/13 21/02/13 08/11/12 09/08/12 10/05/12 23/02/12 -
Price 0.43 0.41 0.335 0.38 0.46 0.38 0.49 -
P/RPS 1.05 1.12 0.88 0.98 1.16 0.91 1.06 -0.63%
P/EPS 4.84 5.60 4.17 4.51 5.56 4.61 6.20 -15.23%
EY 20.67 17.86 23.99 22.18 18.00 21.68 16.13 17.99%
DY 0.00 0.00 4.48 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.24 1.07 1.25 1.60 1.42 1.99 -28.24%

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