[ECM] QoQ Annualized Quarter Result on 31-Jul-2009 [#2]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 105.91%
YoY- 188.05%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 139,100 133,963 116,220 114,814 92,944 74,182 77,261 48.15%
PBT 39,740 45,608 39,298 41,458 20,476 -20,203 13,082 110.17%
Tax -10,736 -4,797 -2,385 -762 -712 25,307 -1,541 266.07%
NP 29,004 40,811 36,913 40,696 19,764 5,104 11,541 85.15%
-
NP to SH 29,004 40,811 36,913 40,696 19,764 5,104 11,541 85.15%
-
Tax Rate 27.02% 10.52% 6.07% 1.84% 3.48% - 11.78% -
Total Cost 110,096 93,152 79,306 74,118 73,180 69,078 65,720 41.18%
-
Net Worth 966,800 973,248 950,136 931,595 914,084 897,316 906,819 4.37%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 74,121 10,713 - - - 16,464 - -
Div Payout % 255.56% 26.25% - - - 322.58% - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 966,800 973,248 950,136 931,595 914,084 897,316 906,819 4.37%
NOSH 805,666 817,855 819,082 817,188 823,499 823,225 824,380 -1.52%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 20.85% 30.46% 31.76% 35.45% 21.26% 6.88% 14.94% -
ROE 3.00% 4.19% 3.89% 4.37% 2.16% 0.57% 1.27% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 17.27 16.38 14.19 14.05 11.29 9.01 9.37 50.49%
EPS 3.60 4.99 4.51 4.98 2.40 0.62 1.40 88.01%
DPS 9.20 1.31 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.20 1.19 1.16 1.14 1.11 1.09 1.10 5.98%
Adjusted Per Share Value based on latest NOSH - 819,521
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 28.08 27.05 23.46 23.18 18.77 14.98 15.60 48.13%
EPS 5.86 8.24 7.45 8.22 3.99 1.03 2.33 85.25%
DPS 14.97 2.16 0.00 0.00 0.00 3.32 0.00 -
NAPS 1.952 1.965 1.9183 1.8809 1.8455 1.8117 1.8309 4.37%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.65 0.60 0.57 0.58 0.55 0.33 0.31 -
P/RPS 3.76 3.66 4.02 4.13 4.87 3.66 3.31 8.89%
P/EPS 18.06 12.02 12.65 11.65 22.92 53.23 22.14 -12.73%
EY 5.54 8.32 7.91 8.59 4.36 1.88 4.52 14.57%
DY 14.15 2.18 0.00 0.00 0.00 6.06 0.00 -
P/NAPS 0.54 0.50 0.49 0.51 0.50 0.30 0.28 55.12%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 09/06/10 29/03/10 07/12/09 28/09/09 16/06/09 31/03/09 22/12/08 -
Price 0.59 0.58 0.56 0.56 0.61 0.33 0.36 -
P/RPS 3.42 3.54 3.95 3.99 5.40 3.66 3.84 -7.45%
P/EPS 16.39 11.62 12.43 11.24 25.42 53.23 25.71 -25.98%
EY 6.10 8.60 8.05 8.89 3.93 1.88 3.89 35.08%
DY 15.59 2.26 0.00 0.00 0.00 6.06 0.00 -
P/NAPS 0.49 0.49 0.48 0.49 0.55 0.30 0.33 30.24%

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