[ECM] QoQ Annualized Quarter Result on 31-Oct-2010 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
15-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 4.91%
YoY- -30.04%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 189,502 186,356 218,343 148,197 135,714 139,100 133,963 26.09%
PBT 72,660 73,944 86,672 35,112 33,756 39,740 45,608 36.52%
Tax -18,408 -18,456 -21,461 -9,286 -9,140 -10,736 -4,797 145.71%
NP 54,252 55,488 65,211 25,825 24,616 29,004 40,811 20.96%
-
NP to SH 54,252 55,488 65,211 25,825 24,616 29,004 40,811 20.96%
-
Tax Rate 25.33% 24.96% 24.76% 26.45% 27.08% 27.02% 10.52% -
Total Cost 135,250 130,868 153,132 122,372 111,098 110,096 93,152 28.30%
-
Net Worth 817,542 813,636 985,085 968,450 939,294 966,800 973,248 -11.00%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - 53,324 - - 74,121 10,713 -
Div Payout % - - 81.77% - - 255.56% 26.25% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 817,542 813,636 985,085 968,450 939,294 966,800 973,248 -11.00%
NOSH 817,542 813,636 814,119 813,823 809,736 805,666 817,855 -0.02%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 28.63% 29.78% 29.87% 17.43% 18.14% 20.85% 30.46% -
ROE 6.64% 6.82% 6.62% 2.67% 2.62% 3.00% 4.19% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 23.18 22.90 26.82 18.21 16.76 17.27 16.38 26.12%
EPS 6.64 6.80 8.01 3.19 3.04 3.60 4.99 21.04%
DPS 0.00 0.00 6.55 0.00 0.00 9.20 1.31 -
NAPS 1.00 1.00 1.21 1.19 1.16 1.20 1.19 -10.97%
Adjusted Per Share Value based on latest NOSH - 821,046
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 38.26 37.63 44.08 29.92 27.40 28.08 27.05 26.08%
EPS 10.95 11.20 13.17 5.21 4.97 5.86 8.24 20.93%
DPS 0.00 0.00 10.77 0.00 0.00 14.97 2.16 -
NAPS 1.6506 1.6427 1.9889 1.9553 1.8964 1.952 1.965 -11.00%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.81 0.80 0.69 0.63 0.59 0.65 0.60 -
P/RPS 3.49 3.49 2.57 3.46 3.52 3.76 3.66 -3.12%
P/EPS 12.21 11.73 8.61 19.85 19.41 18.06 12.02 1.05%
EY 8.19 8.52 11.61 5.04 5.15 5.54 8.32 -1.04%
DY 0.00 0.00 9.49 0.00 0.00 14.15 2.18 -
P/NAPS 0.81 0.80 0.57 0.53 0.51 0.54 0.50 38.05%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 22/09/11 10/06/11 29/03/11 15/12/10 28/09/10 09/06/10 29/03/10 -
Price 0.63 0.79 0.73 0.69 0.61 0.59 0.58 -
P/RPS 2.72 3.45 2.72 3.79 3.64 3.42 3.54 -16.15%
P/EPS 9.49 11.58 9.11 21.74 20.07 16.39 11.62 -12.66%
EY 10.53 8.63 10.97 4.60 4.98 6.10 8.60 14.49%
DY 0.00 0.00 8.97 0.00 0.00 15.59 2.26 -
P/NAPS 0.63 0.79 0.60 0.58 0.53 0.49 0.49 18.29%

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