[ECM] QoQ Annualized Quarter Result on 31-Jan-2011 [#4]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
29-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
QoQ- 152.51%
YoY- 59.79%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 186,478 189,502 186,356 218,343 148,197 135,714 139,100 21.51%
PBT 62,898 72,660 73,944 86,672 35,112 33,756 39,740 35.69%
Tax -24,424 -18,408 -18,456 -21,461 -9,286 -9,140 -10,736 72.71%
NP 38,474 54,252 55,488 65,211 25,825 24,616 29,004 20.66%
-
NP to SH 38,474 54,252 55,488 65,211 25,825 24,616 29,004 20.66%
-
Tax Rate 38.83% 25.33% 24.96% 24.76% 26.45% 27.08% 27.02% -
Total Cost 148,004 135,250 130,868 153,132 122,372 111,098 110,096 21.74%
-
Net Worth 819,679 817,542 813,636 985,085 968,450 939,294 966,800 -10.39%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - 53,324 - - 74,121 -
Div Payout % - - - 81.77% - - 255.56% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 819,679 817,542 813,636 985,085 968,450 939,294 966,800 -10.39%
NOSH 819,679 817,542 813,636 814,119 813,823 809,736 805,666 1.15%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 20.63% 28.63% 29.78% 29.87% 17.43% 18.14% 20.85% -
ROE 4.69% 6.64% 6.82% 6.62% 2.67% 2.62% 3.00% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 22.75 23.18 22.90 26.82 18.21 16.76 17.27 20.10%
EPS 4.69 6.64 6.80 8.01 3.19 3.04 3.60 19.22%
DPS 0.00 0.00 0.00 6.55 0.00 0.00 9.20 -
NAPS 1.00 1.00 1.00 1.21 1.19 1.16 1.20 -11.41%
Adjusted Per Share Value based on latest NOSH - 817,147
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 37.65 38.26 37.63 44.08 29.92 27.40 28.08 21.52%
EPS 7.77 10.95 11.20 13.17 5.21 4.97 5.86 20.63%
DPS 0.00 0.00 0.00 10.77 0.00 0.00 14.97 -
NAPS 1.6549 1.6506 1.6427 1.9889 1.9553 1.8964 1.952 -10.39%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.71 0.81 0.80 0.69 0.63 0.59 0.65 -
P/RPS 3.12 3.49 3.49 2.57 3.46 3.52 3.76 -11.66%
P/EPS 15.13 12.21 11.73 8.61 19.85 19.41 18.06 -11.10%
EY 6.61 8.19 8.52 11.61 5.04 5.15 5.54 12.45%
DY 0.00 0.00 0.00 9.49 0.00 0.00 14.15 -
P/NAPS 0.71 0.81 0.80 0.57 0.53 0.51 0.54 19.95%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 14/12/11 22/09/11 10/06/11 29/03/11 15/12/10 28/09/10 09/06/10 -
Price 0.73 0.63 0.79 0.73 0.69 0.61 0.59 -
P/RPS 3.21 2.72 3.45 2.72 3.79 3.64 3.42 -4.12%
P/EPS 15.55 9.49 11.58 9.11 21.74 20.07 16.39 -3.43%
EY 6.43 10.53 8.63 10.97 4.60 4.98 6.10 3.56%
DY 0.00 0.00 0.00 8.97 0.00 0.00 15.59 -
P/NAPS 0.73 0.63 0.79 0.60 0.58 0.53 0.49 30.34%

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