[ECOHLDS] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
24-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 30.73%
YoY- 90.51%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 22,335 20,776 17,964 17,260 16,129 15,257 14,136 35.54%
PBT 3,101 3,465 2,876 2,828 2,043 1,702 840 138.29%
Tax -75 -5 0 0 53 0 0 -
NP 3,026 3,460 2,876 2,828 2,096 1,702 840 134.44%
-
NP to SH 3,044 3,436 2,898 2,812 2,151 1,770 874 129.24%
-
Tax Rate 2.42% 0.14% 0.00% 0.00% -2.59% 0.00% 0.00% -
Total Cost 19,309 17,316 15,088 14,432 14,033 13,554 13,296 28.15%
-
Net Worth 24,605 24,067 22,961 22,256 21,369 20,552 19,399 17.12%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 24,605 24,067 22,961 22,256 21,369 20,552 19,399 17.12%
NOSH 158,541 159,074 159,230 159,772 158,409 158,095 156,071 1.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.55% 16.65% 16.01% 16.38% 13.00% 11.16% 5.94% -
ROE 12.37% 14.28% 12.62% 12.63% 10.07% 8.62% 4.51% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.09 13.06 11.28 10.80 10.18 9.65 9.06 34.12%
EPS 1.92 2.16 1.82 1.76 1.35 1.12 0.56 126.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1552 0.1513 0.1442 0.1393 0.1349 0.13 0.1243 15.90%
Adjusted Per Share Value based on latest NOSH - 159,772
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.31 4.94 4.27 4.10 3.83 3.63 3.36 35.56%
EPS 0.72 0.82 0.69 0.67 0.51 0.42 0.21 126.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0585 0.0572 0.0546 0.0529 0.0508 0.0489 0.0461 17.16%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.12 0.09 0.12 0.10 0.09 0.08 0.11 -
P/RPS 0.85 0.69 1.06 0.93 0.88 0.83 1.21 -20.92%
P/EPS 6.25 4.17 6.59 5.68 6.63 7.14 19.64 -53.29%
EY 16.00 24.00 15.17 17.60 15.09 14.00 5.09 114.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.59 0.83 0.72 0.67 0.62 0.88 -8.49%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 13/11/09 14/08/09 24/04/09 24/02/09 19/11/08 15/08/08 -
Price 0.12 0.12 0.10 0.10 0.09 0.10 0.10 -
P/RPS 0.85 0.92 0.89 0.93 0.88 1.04 1.10 -15.75%
P/EPS 6.25 5.56 5.49 5.68 6.63 8.93 17.86 -50.24%
EY 16.00 18.00 18.20 17.60 15.09 11.20 5.60 100.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.79 0.69 0.72 0.67 0.77 0.80 -2.50%

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