[ECOHLDS] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
12-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.83%
YoY- 9.58%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 87,422 78,228 73,561 68,093 66,410 59,824 62,134 25.64%
PBT 13,680 13,400 13,763 15,069 14,460 11,912 13,171 2.56%
Tax -1,230 -916 -2,056 -66 0 0 -93 461.91%
NP 12,450 12,484 11,707 15,002 14,460 11,912 13,078 -3.23%
-
NP to SH 12,450 12,484 11,715 15,013 14,460 11,912 13,079 -3.24%
-
Tax Rate 8.99% 6.84% 14.94% 0.44% 0.00% 0.00% 0.71% -
Total Cost 74,972 65,744 61,854 53,090 51,950 47,912 49,056 32.78%
-
Net Worth 65,441 62,334 59,226 61,211 58,005 53,759 50,779 18.48%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,627 3,254 3,254 - - - 2,441 -23.75%
Div Payout % 13.07% 26.07% 27.78% - - - 18.67% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 65,441 62,334 59,226 61,211 58,005 53,759 50,779 18.48%
NOSH 162,709 162,709 162,709 162,709 162,709 162,709 162,755 -0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.24% 15.96% 15.91% 22.03% 21.77% 19.91% 21.05% -
ROE 19.02% 20.03% 19.78% 24.53% 24.93% 22.16% 25.76% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 53.73 48.08 45.21 41.85 40.82 36.77 38.18 25.65%
EPS 7.66 7.68 7.20 9.21 8.88 7.32 8.04 -3.18%
DPS 1.00 2.00 2.00 0.00 0.00 0.00 1.50 -23.74%
NAPS 0.4022 0.3831 0.364 0.3762 0.3565 0.3304 0.312 18.50%
Adjusted Per Share Value based on latest NOSH - 162,709
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.78 18.59 17.48 16.18 15.78 14.22 14.77 25.63%
EPS 2.96 2.97 2.78 3.57 3.44 2.83 3.11 -3.25%
DPS 0.39 0.77 0.77 0.00 0.00 0.00 0.58 -23.30%
NAPS 0.1555 0.1482 0.1408 0.1455 0.1379 0.1278 0.1207 18.45%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.75 0.505 0.70 0.59 0.385 0.345 0.37 -
P/RPS 1.40 1.05 1.55 1.41 0.94 0.94 0.97 27.79%
P/EPS 9.80 6.58 9.72 6.39 4.33 4.71 4.60 65.79%
EY 10.20 15.19 10.29 15.64 23.08 21.22 21.72 -39.66%
DY 1.33 3.96 2.86 0.00 0.00 0.00 4.05 -52.49%
P/NAPS 1.86 1.32 1.92 1.57 1.08 1.04 1.19 34.79%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 15/05/14 18/02/14 12/11/13 19/08/13 23/05/13 21/02/13 -
Price 0.73 0.60 0.66 0.73 0.43 0.41 0.335 -
P/RPS 1.36 1.25 1.46 1.74 1.05 1.12 0.88 33.77%
P/EPS 9.54 7.82 9.17 7.91 4.84 5.60 4.17 73.88%
EY 10.48 12.79 10.91 12.64 20.67 17.86 23.99 -42.51%
DY 1.37 3.33 3.03 0.00 0.00 0.00 4.48 -54.70%
P/NAPS 1.82 1.57 1.81 1.94 1.21 1.24 1.07 42.63%

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