[ECOHLDS] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 4.04%
YoY- -10.43%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 62,117 43,711 19,557 73,561 51,070 33,205 14,956 158.15%
PBT 8,861 6,840 3,350 13,763 11,302 7,230 2,978 106.73%
Tax -896 -615 -229 -2,056 -50 0 0 -
NP 7,965 6,225 3,121 11,707 11,252 7,230 2,978 92.56%
-
NP to SH 7,965 6,225 3,121 11,715 11,260 7,230 2,978 92.56%
-
Tax Rate 10.11% 8.99% 6.84% 14.94% 0.44% 0.00% 0.00% -
Total Cost 54,152 37,486 16,436 61,854 39,818 25,975 11,978 173.16%
-
Net Worth 66,369 65,441 62,334 59,226 61,211 58,005 53,759 15.06%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 813 813 813 3,254 - - - -
Div Payout % 10.21% 13.07% 26.07% 27.78% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 66,369 65,441 62,334 59,226 61,211 58,005 53,759 15.06%
NOSH 162,709 162,709 162,709 162,709 162,709 162,709 162,709 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.82% 14.24% 15.96% 15.91% 22.03% 21.77% 19.91% -
ROE 12.00% 9.51% 5.01% 19.78% 18.40% 12.46% 5.54% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 38.18 26.86 12.02 45.21 31.39 20.41 9.19 158.20%
EPS 4.90 3.83 1.92 7.20 6.91 4.44 1.83 92.70%
DPS 0.50 0.50 0.50 2.00 0.00 0.00 0.00 -
NAPS 0.4079 0.4022 0.3831 0.364 0.3762 0.3565 0.3304 15.06%
Adjusted Per Share Value based on latest NOSH - 162,709
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.76 10.39 4.65 17.48 12.14 7.89 3.55 158.34%
EPS 1.89 1.48 0.74 2.78 2.68 1.72 0.71 91.95%
DPS 0.19 0.19 0.19 0.77 0.00 0.00 0.00 -
NAPS 0.1578 0.1555 0.1482 0.1408 0.1455 0.1379 0.1278 15.07%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.65 0.75 0.505 0.70 0.59 0.385 0.345 -
P/RPS 1.70 2.79 4.20 1.55 1.88 1.89 3.75 -40.95%
P/EPS 13.28 19.60 26.33 9.72 8.53 8.66 18.85 -20.80%
EY 7.53 5.10 3.80 10.29 11.73 11.54 5.31 26.19%
DY 0.77 0.67 0.99 2.86 0.00 0.00 0.00 -
P/NAPS 1.59 1.86 1.32 1.92 1.57 1.08 1.04 32.67%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/10/14 21/08/14 15/05/14 18/02/14 12/11/13 19/08/13 23/05/13 -
Price 0.52 0.73 0.60 0.66 0.73 0.43 0.41 -
P/RPS 1.36 2.72 4.99 1.46 2.33 2.11 4.46 -54.66%
P/EPS 10.62 19.08 31.28 9.17 10.55 9.68 22.40 -39.17%
EY 9.41 5.24 3.20 10.91 9.48 10.33 4.46 64.42%
DY 0.96 0.68 0.83 3.03 0.00 0.00 0.00 -
P/NAPS 1.27 1.82 1.57 1.81 1.94 1.21 1.24 1.60%

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