[ECOHLDS] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 27.28%
YoY- 1.65%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 51,070 33,205 14,956 62,134 47,202 32,155 16,889 108.96%
PBT 11,302 7,230 2,978 13,171 10,276 6,732 3,347 124.91%
Tax -50 0 0 -93 0 0 0 -
NP 11,252 7,230 2,978 13,078 10,276 6,732 3,347 124.24%
-
NP to SH 11,260 7,230 2,978 13,079 10,276 6,732 3,347 124.35%
-
Tax Rate 0.44% 0.00% 0.00% 0.71% 0.00% 0.00% 0.00% -
Total Cost 39,818 25,975 11,978 49,056 36,926 25,423 13,542 105.10%
-
Net Worth 61,211 58,005 53,759 50,779 49,558 46,831 43,413 25.71%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 2,441 - - - -
Div Payout % - - - 18.67% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 61,211 58,005 53,759 50,779 49,558 46,831 43,413 25.71%
NOSH 162,709 162,709 162,709 162,755 162,594 162,608 162,475 0.09%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 22.03% 21.77% 19.91% 21.05% 21.77% 20.94% 19.82% -
ROE 18.40% 12.46% 5.54% 25.76% 20.73% 14.38% 7.71% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 31.39 20.41 9.19 38.18 29.03 19.77 10.39 108.84%
EPS 6.91 4.44 1.83 8.04 6.32 4.14 2.06 123.91%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.3762 0.3565 0.3304 0.312 0.3048 0.288 0.2672 25.59%
Adjusted Per Share Value based on latest NOSH - 162,417
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.14 7.89 3.55 14.77 11.22 7.64 4.01 109.13%
EPS 2.68 1.72 0.71 3.11 2.44 1.60 0.80 123.72%
DPS 0.00 0.00 0.00 0.58 0.00 0.00 0.00 -
NAPS 0.1455 0.1379 0.1278 0.1207 0.1178 0.1113 0.1032 25.70%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.59 0.385 0.345 0.37 0.35 0.35 0.39 -
P/RPS 1.88 1.89 3.75 0.97 1.21 1.77 3.75 -36.86%
P/EPS 8.53 8.66 18.85 4.60 5.54 8.45 18.93 -41.19%
EY 11.73 11.54 5.31 21.72 18.06 11.83 5.28 70.17%
DY 0.00 0.00 0.00 4.05 0.00 0.00 0.00 -
P/NAPS 1.57 1.08 1.04 1.19 1.15 1.22 1.46 4.95%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 12/11/13 19/08/13 23/05/13 21/02/13 08/11/12 09/08/12 10/05/12 -
Price 0.73 0.43 0.41 0.335 0.38 0.46 0.38 -
P/RPS 2.33 2.11 4.46 0.88 1.31 2.33 3.66 -25.97%
P/EPS 10.55 9.68 22.40 4.17 6.01 11.11 18.45 -31.08%
EY 9.48 10.33 4.46 23.99 16.63 9.00 5.42 45.11%
DY 0.00 0.00 0.00 4.48 0.00 0.00 0.00 -
P/NAPS 1.94 1.21 1.24 1.07 1.25 1.60 1.42 23.10%

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