[ECOHLDS] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 15.5%
YoY- 12.52%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 76,928 80,172 71,208 29,207 27,025 25,378 24,032 117.04%
PBT 14,357 13,710 12,528 3,443 2,989 2,650 2,928 188.34%
Tax 0 0 0 -18 -24 0 0 -
NP 14,357 13,710 12,528 3,425 2,965 2,650 2,928 188.34%
-
NP to SH 14,357 13,710 12,528 3,425 2,965 2,650 2,928 188.34%
-
Tax Rate 0.00% 0.00% 0.00% 0.52% 0.80% 0.00% 0.00% -
Total Cost 62,570 66,462 58,680 25,782 24,060 22,728 21,104 106.24%
-
Net Worth 37,640 34,322 30,668 27,529 26,290 25,510 25,397 29.95%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 37,640 34,322 30,668 27,529 26,290 25,510 25,397 29.95%
NOSH 158,820 158,680 158,984 158,944 158,857 159,638 159,130 -0.12%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 18.66% 17.10% 17.59% 11.73% 10.97% 10.44% 12.18% -
ROE 38.14% 39.94% 40.85% 12.44% 11.28% 10.39% 11.53% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 48.44 50.52 44.79 18.38 17.01 15.90 15.10 117.35%
EPS 9.04 8.64 7.88 2.16 1.87 1.66 1.84 188.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.237 0.2163 0.1929 0.1732 0.1655 0.1598 0.1596 30.12%
Adjusted Per Share Value based on latest NOSH - 159,152
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.28 19.06 16.93 6.94 6.42 6.03 5.71 117.06%
EPS 3.41 3.26 2.98 0.81 0.70 0.63 0.70 187.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0895 0.0816 0.0729 0.0654 0.0625 0.0606 0.0604 29.94%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.23 0.22 0.12 0.10 0.10 0.12 0.11 -
P/RPS 0.47 0.44 0.27 0.54 0.59 0.75 0.73 -25.41%
P/EPS 2.54 2.55 1.52 4.64 5.36 7.23 5.98 -43.46%
EY 39.30 39.27 65.67 21.55 18.67 13.83 16.73 76.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.02 0.62 0.58 0.60 0.75 0.69 25.46%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 10/11/11 11/08/11 12/05/11 17/02/11 12/11/10 13/08/10 14/05/10 -
Price 0.40 0.24 0.14 0.10 0.10 0.12 0.12 -
P/RPS 0.83 0.48 0.31 0.54 0.59 0.75 0.79 3.34%
P/EPS 4.42 2.78 1.78 4.64 5.36 7.23 6.52 -22.81%
EY 22.60 36.00 56.29 21.55 18.67 13.83 15.33 29.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.11 0.73 0.58 0.60 0.75 0.75 71.79%

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