[ECOHLDS] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
10-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 4.05%
YoY- 6.86%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 62,134 62,936 64,310 67,556 75,395 76,928 80,172 -15.56%
PBT 13,171 13,701 13,464 13,388 12,923 14,357 13,710 -2.62%
Tax -93 0 0 0 -56 0 0 -
NP 13,078 13,701 13,464 13,388 12,867 14,357 13,710 -3.08%
-
NP to SH 13,079 13,701 13,464 13,388 12,867 14,357 13,710 -3.07%
-
Tax Rate 0.71% 0.00% 0.00% 0.00% 0.43% 0.00% 0.00% -
Total Cost 49,056 49,234 50,846 54,168 62,528 62,570 66,462 -18.25%
-
Net Worth 50,779 49,558 46,831 43,413 40,144 37,640 34,322 29.68%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,441 - - - - - - -
Div Payout % 18.67% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 50,779 49,558 46,831 43,413 40,144 37,640 34,322 29.68%
NOSH 162,755 162,594 162,608 162,475 162,792 158,820 158,680 1.69%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 21.05% 21.77% 20.94% 19.82% 17.07% 18.66% 17.10% -
ROE 25.76% 27.65% 28.75% 30.84% 32.05% 38.14% 39.94% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 38.18 38.71 39.55 41.58 46.31 48.44 50.52 -16.96%
EPS 8.04 8.43 8.28 8.24 8.09 9.04 8.64 -4.66%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.312 0.3048 0.288 0.2672 0.2466 0.237 0.2163 27.52%
Adjusted Per Share Value based on latest NOSH - 162,475
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.77 14.96 15.29 16.06 17.92 18.28 19.06 -15.56%
EPS 3.11 3.26 3.20 3.18 3.06 3.41 3.26 -3.07%
DPS 0.58 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1207 0.1178 0.1113 0.1032 0.0954 0.0895 0.0816 29.66%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.37 0.35 0.35 0.39 0.40 0.23 0.22 -
P/RPS 0.97 0.90 0.88 0.94 0.86 0.47 0.44 68.98%
P/EPS 4.60 4.15 4.23 4.73 5.06 2.54 2.55 47.92%
EY 21.72 24.08 23.66 21.13 19.76 39.30 39.27 -32.49%
DY 4.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.15 1.22 1.46 1.62 0.97 1.02 10.77%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 08/11/12 09/08/12 10/05/12 23/02/12 10/11/11 11/08/11 -
Price 0.335 0.38 0.46 0.38 0.49 0.40 0.24 -
P/RPS 0.88 0.98 1.16 0.91 1.06 0.83 0.48 49.51%
P/EPS 4.17 4.51 5.56 4.61 6.20 4.42 2.78 30.87%
EY 23.99 22.18 18.00 21.68 16.13 22.60 36.00 -23.61%
DY 4.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.25 1.60 1.42 1.99 1.69 1.11 -2.40%

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