[ECOHLDS] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
12-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -5.41%
YoY- 13.49%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 24,154 19,557 22,491 17,865 18,249 14,956 14,932 37.92%
PBT 3,489 3,350 2,460 4,072 4,252 2,978 2,895 13.28%
Tax -386 -229 -2,006 -50 0 0 -93 158.94%
NP 3,103 3,121 454 4,022 4,252 2,978 2,802 7.05%
-
NP to SH 3,103 3,121 454 4,022 4,252 2,978 2,801 7.08%
-
Tax Rate 11.06% 6.84% 81.54% 1.23% 0.00% 0.00% 3.21% -
Total Cost 21,051 16,436 22,037 13,843 13,997 11,978 12,130 44.55%
-
Net Worth 65,441 62,334 59,226 61,211 58,005 53,759 50,674 18.64%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 813 2,440 - - - 1,624 -
Div Payout % - 26.07% 537.59% - - - 57.99% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 65,441 62,334 59,226 61,211 58,005 53,759 50,674 18.64%
NOSH 162,709 162,709 162,709 162,709 162,709 162,709 162,417 0.12%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.85% 15.96% 2.02% 22.51% 23.30% 19.91% 18.77% -
ROE 4.74% 5.01% 0.77% 6.57% 7.33% 5.54% 5.53% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.84 12.02 13.82 10.98 11.22 9.19 9.19 37.76%
EPS 1.91 1.92 0.28 2.47 2.61 1.83 1.72 7.25%
DPS 0.00 0.50 1.50 0.00 0.00 0.00 1.00 -
NAPS 0.4022 0.3831 0.364 0.3762 0.3565 0.3304 0.312 18.50%
Adjusted Per Share Value based on latest NOSH - 162,709
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.74 4.65 5.35 4.25 4.34 3.55 3.55 37.88%
EPS 0.74 0.74 0.11 0.96 1.01 0.71 0.67 6.86%
DPS 0.00 0.19 0.58 0.00 0.00 0.00 0.39 -
NAPS 0.1555 0.1482 0.1408 0.1455 0.1379 0.1278 0.1204 18.65%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.75 0.505 0.70 0.59 0.385 0.345 0.37 -
P/RPS 5.05 4.20 5.06 5.37 3.43 3.75 4.02 16.47%
P/EPS 39.33 26.33 250.87 23.87 14.73 18.85 21.45 49.97%
EY 2.54 3.80 0.40 4.19 6.79 5.31 4.66 -33.34%
DY 0.00 0.99 2.14 0.00 0.00 0.00 2.70 -
P/NAPS 1.86 1.32 1.92 1.57 1.08 1.04 1.19 34.79%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 15/05/14 18/02/14 12/11/13 19/08/13 23/05/13 21/02/13 -
Price 0.73 0.60 0.66 0.73 0.43 0.41 0.335 -
P/RPS 4.92 4.99 4.77 6.65 3.83 4.46 3.64 22.31%
P/EPS 38.28 31.28 236.54 29.53 16.45 22.40 19.43 57.35%
EY 2.61 3.20 0.42 3.39 6.08 4.46 5.15 -36.51%
DY 0.00 0.83 2.27 0.00 0.00 0.00 2.99 -
P/NAPS 1.82 1.57 1.81 1.94 1.21 1.24 1.07 42.63%

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