[ECOHLDS] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
10-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 59.46%
YoY- 6.86%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 14,932 15,047 15,266 16,889 17,699 17,610 22,284 -23.33%
PBT 2,895 3,544 3,385 3,347 2,155 3,913 3,723 -15.37%
Tax -93 0 0 0 -56 0 0 -
NP 2,802 3,544 3,385 3,347 2,099 3,913 3,723 -17.18%
-
NP to SH 2,801 3,544 3,385 3,347 2,099 3,913 3,723 -17.20%
-
Tax Rate 3.21% 0.00% 0.00% 0.00% 2.60% 0.00% 0.00% -
Total Cost 12,130 11,503 11,881 13,542 15,600 13,697 18,561 -24.59%
-
Net Worth 50,674 49,550 46,869 43,413 39,987 37,698 34,413 29.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,624 - - - - - - -
Div Payout % 57.99% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 50,674 49,550 46,869 43,413 39,987 37,698 34,413 29.28%
NOSH 162,417 162,568 162,740 162,475 162,155 159,065 159,102 1.37%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 18.77% 23.55% 22.17% 19.82% 11.86% 22.22% 16.71% -
ROE 5.53% 7.15% 7.22% 7.71% 5.25% 10.38% 10.82% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.19 9.26 9.38 10.39 10.91 11.07 14.01 -24.40%
EPS 1.72 2.18 2.08 2.06 1.32 2.46 2.34 -18.47%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.312 0.3048 0.288 0.2672 0.2466 0.237 0.2163 27.52%
Adjusted Per Share Value based on latest NOSH - 162,475
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.55 3.58 3.63 4.01 4.21 4.19 5.30 -23.35%
EPS 0.67 0.84 0.80 0.80 0.50 0.93 0.88 -16.55%
DPS 0.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1204 0.1178 0.1114 0.1032 0.095 0.0896 0.0818 29.24%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.37 0.35 0.35 0.39 0.40 0.23 0.22 -
P/RPS 4.02 3.78 3.73 3.75 3.66 2.08 1.57 86.62%
P/EPS 21.45 16.06 16.83 18.93 30.90 9.35 9.40 72.89%
EY 4.66 6.23 5.94 5.28 3.24 10.70 10.64 -42.18%
DY 2.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.15 1.22 1.46 1.62 0.97 1.02 10.77%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 08/11/12 09/08/12 10/05/12 23/02/12 10/11/11 11/08/11 -
Price 0.335 0.38 0.46 0.38 0.49 0.40 0.24 -
P/RPS 3.64 4.11 4.90 3.66 4.49 3.61 1.71 65.09%
P/EPS 19.43 17.43 22.12 18.45 37.85 16.26 10.26 52.77%
EY 5.15 5.74 4.52 5.42 2.64 6.15 9.75 -34.53%
DY 2.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.25 1.60 1.42 1.99 1.69 1.11 -2.40%

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