[ECOHLDS] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 6.56%
YoY- 4.8%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 84,030 82,822 87,422 78,228 73,561 68,093 66,410 16.93%
PBT 9,955 11,814 13,680 13,400 13,763 15,069 14,460 -21.97%
Tax -1,460 -1,194 -1,230 -916 -2,056 -66 0 -
NP 8,495 10,620 12,450 12,484 11,707 15,002 14,460 -29.78%
-
NP to SH 8,495 10,620 12,450 12,484 11,715 15,013 14,460 -29.78%
-
Tax Rate 14.67% 10.11% 8.99% 6.84% 14.94% 0.44% 0.00% -
Total Cost 75,535 72,202 74,972 65,744 61,854 53,090 51,950 28.25%
-
Net Worth 66,076 66,369 65,441 62,334 59,226 61,211 58,005 9.04%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,627 1,084 1,627 3,254 3,254 - - -
Div Payout % 19.15% 10.21% 13.07% 26.07% 27.78% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 66,076 66,369 65,441 62,334 59,226 61,211 58,005 9.04%
NOSH 162,709 162,709 162,709 162,709 162,709 162,709 162,709 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.11% 12.82% 14.24% 15.96% 15.91% 22.03% 21.77% -
ROE 12.86% 16.00% 19.02% 20.03% 19.78% 24.53% 24.93% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 51.64 50.90 53.73 48.08 45.21 41.85 40.82 16.92%
EPS 5.22 6.53 7.66 7.68 7.20 9.21 8.88 -29.75%
DPS 1.00 0.67 1.00 2.00 2.00 0.00 0.00 -
NAPS 0.4061 0.4079 0.4022 0.3831 0.364 0.3762 0.3565 9.04%
Adjusted Per Share Value based on latest NOSH - 162,709
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.97 19.69 20.78 18.59 17.48 16.18 15.78 16.94%
EPS 2.02 2.52 2.96 2.97 2.78 3.57 3.44 -29.80%
DPS 0.39 0.26 0.39 0.77 0.77 0.00 0.00 -
NAPS 0.1571 0.1578 0.1555 0.1482 0.1408 0.1455 0.1379 9.05%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.42 0.65 0.75 0.505 0.70 0.59 0.385 -
P/RPS 0.81 1.28 1.40 1.05 1.55 1.41 0.94 -9.42%
P/EPS 8.04 9.96 9.80 6.58 9.72 6.39 4.33 50.89%
EY 12.43 10.04 10.20 15.19 10.29 15.64 23.08 -33.73%
DY 2.38 1.03 1.33 3.96 2.86 0.00 0.00 -
P/NAPS 1.03 1.59 1.86 1.32 1.92 1.57 1.08 -3.10%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 17/10/14 21/08/14 15/05/14 18/02/14 12/11/13 19/08/13 -
Price 0.485 0.52 0.73 0.60 0.66 0.73 0.43 -
P/RPS 0.94 1.02 1.36 1.25 1.46 1.74 1.05 -7.09%
P/EPS 9.29 7.97 9.54 7.82 9.17 7.91 4.84 54.26%
EY 10.76 12.55 10.48 12.79 10.91 12.64 20.67 -35.21%
DY 2.06 1.28 1.37 3.33 3.03 0.00 0.00 -
P/NAPS 1.19 1.27 1.82 1.57 1.81 1.94 1.21 -1.10%

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