[ECOHLDS] QoQ 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- -20.97%
YoY- 33.44%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 17,865 18,249 14,956 14,932 15,047 15,266 16,889 3.81%
PBT 4,072 4,252 2,978 2,895 3,544 3,385 3,347 13.95%
Tax -50 0 0 -93 0 0 0 -
NP 4,022 4,252 2,978 2,802 3,544 3,385 3,347 13.01%
-
NP to SH 4,022 4,252 2,978 2,801 3,544 3,385 3,347 13.01%
-
Tax Rate 1.23% 0.00% 0.00% 3.21% 0.00% 0.00% 0.00% -
Total Cost 13,843 13,997 11,978 12,130 11,503 11,881 13,542 1.47%
-
Net Worth 61,211 58,005 53,759 50,674 49,550 46,869 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 - - - 1,624 - - - -
Div Payout % - - - 57.99% - - - -
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 50,674 49,550 46,869 43,413 25.71%
NOSH 162,709 162,709 162,709 162,417 162,568 162,740 162,475 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 22.51% 23.30% 19.91% 18.77% 23.55% 22.17% 19.82% -
ROE 6.57% 7.33% 5.54% 5.53% 7.15% 7.22% 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 10.98 11.22 9.19 9.19 9.26 9.38 10.39 3.74%
EPS 2.47 2.61 1.83 1.72 2.18 2.08 2.06 12.85%
DPS 0.00 0.00 0.00 1.00 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 4.25 4.34 3.55 3.55 3.58 3.63 4.01 3.94%
EPS 0.96 1.01 0.71 0.67 0.84 0.80 0.80 12.91%
DPS 0.00 0.00 0.00 0.39 0.00 0.00 0.00 -
NAPS 0.1455 0.1379 0.1278 0.1204 0.1178 0.1114 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 5.37 3.43 3.75 4.02 3.78 3.73 3.75 27.01%
P/EPS 23.87 14.73 18.85 21.45 16.06 16.83 18.93 16.70%
EY 4.19 6.79 5.31 4.66 6.23 5.94 5.28 -14.27%
DY 0.00 0.00 0.00 2.70 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 6.65 3.83 4.46 3.64 4.11 4.90 3.66 48.84%
P/EPS 29.53 16.45 22.40 19.43 17.43 22.12 18.45 36.78%
EY 3.39 6.08 4.46 5.15 5.74 4.52 5.42 -26.84%
DY 0.00 0.00 0.00 2.99 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