[ECOHLDS] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 6.82%
YoY- 6.54%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 78,173 73,572 66,002 63,184 60,201 62,134 64,901 13.21%
PBT 14,156 13,784 14,197 13,669 12,802 13,171 12,431 9.05%
Tax -2,309 -2,080 -143 -93 -93 -93 -56 1096.21%
NP 11,847 11,704 14,054 13,576 12,709 13,078 12,375 -2.86%
-
NP to SH 11,847 11,704 14,053 13,577 12,710 13,079 12,377 -2.87%
-
Tax Rate 16.31% 15.09% 1.01% 0.68% 0.73% 0.71% 0.45% -
Total Cost 66,326 61,868 51,948 49,608 47,492 49,056 52,526 16.84%
-
Net Worth 62,334 59,019 61,211 58,078 53,759 50,674 49,550 16.55%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 4,060 3,246 2,438 2,438 1,624 1,624 - -
Div Payout % 34.27% 27.74% 17.35% 17.96% 12.78% 12.42% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 62,334 59,019 61,211 58,078 53,759 50,674 49,550 16.55%
NOSH 162,709 162,709 162,709 162,709 162,709 162,417 162,568 0.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.15% 15.91% 21.29% 21.49% 21.11% 21.05% 19.07% -
ROE 19.01% 19.83% 22.96% 23.38% 23.64% 25.81% 24.98% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 48.04 45.37 40.56 38.78 37.00 38.26 39.92 13.15%
EPS 7.28 7.22 8.64 8.33 7.81 8.05 7.61 -2.91%
DPS 2.50 2.00 1.50 1.50 1.00 1.00 0.00 -
NAPS 0.3831 0.364 0.3762 0.3565 0.3304 0.312 0.3048 16.48%
Adjusted Per Share Value based on latest NOSH - 162,709
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 18.58 17.49 15.69 15.02 14.31 14.77 15.43 13.19%
EPS 2.82 2.78 3.34 3.23 3.02 3.11 2.94 -2.74%
DPS 0.97 0.77 0.58 0.58 0.39 0.39 0.00 -
NAPS 0.1482 0.1403 0.1455 0.138 0.1278 0.1204 0.1178 16.55%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.505 0.70 0.59 0.385 0.345 0.37 0.35 -
P/RPS 1.05 1.54 1.45 0.99 0.93 0.97 0.88 12.50%
P/EPS 6.94 9.70 6.83 4.62 4.42 4.59 4.60 31.57%
EY 14.42 10.31 14.64 21.65 22.64 21.76 21.75 -23.98%
DY 4.95 2.86 2.54 3.90 2.90 2.70 0.00 -
P/NAPS 1.32 1.92 1.57 1.08 1.04 1.19 1.15 9.63%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 15/05/14 18/02/14 12/11/13 19/08/13 23/05/13 21/02/13 08/11/12 -
Price 0.60 0.66 0.73 0.43 0.41 0.335 0.38 -
P/RPS 1.25 1.45 1.80 1.11 1.11 0.88 0.95 20.09%
P/EPS 8.24 9.14 8.45 5.16 5.25 4.16 4.99 39.74%
EY 12.14 10.94 11.83 19.38 19.05 24.04 20.04 -28.42%
DY 4.17 3.03 2.05 3.49 2.44 2.99 0.00 -
P/NAPS 1.57 1.81 1.94 1.21 1.24 1.07 1.25 16.42%

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