[ECOHLDS] QoQ TTM 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- 3.51%
YoY- 13.54%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 84,078 78,173 73,572 66,002 63,184 60,201 62,134 22.40%
PBT 13,393 14,156 13,784 14,197 13,669 12,802 13,171 1.12%
Tax -2,695 -2,309 -2,080 -143 -93 -93 -93 849.28%
NP 10,698 11,847 11,704 14,054 13,576 12,709 13,078 -12.56%
-
NP to SH 10,698 11,847 11,704 14,053 13,577 12,710 13,079 -12.57%
-
Tax Rate 20.12% 16.31% 15.09% 1.01% 0.68% 0.73% 0.71% -
Total Cost 73,380 66,326 61,868 51,948 49,608 47,492 49,056 30.89%
-
Net Worth 65,441 62,334 59,019 61,211 58,078 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 3,245 4,060 3,246 2,438 2,438 1,624 1,624 58.84%
Div Payout % 30.34% 34.27% 27.74% 17.35% 17.96% 12.78% 12.42% -
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 59,019 61,211 58,078 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 12.72% 15.15% 15.91% 21.29% 21.49% 21.11% 21.05% -
ROE 16.35% 19.01% 19.83% 22.96% 23.38% 23.64% 25.81% -
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 51.67 48.04 45.37 40.56 38.78 37.00 38.26 22.24%
EPS 6.57 7.28 7.22 8.64 8.33 7.81 8.05 -12.69%
DPS 2.00 2.50 2.00 1.50 1.50 1.00 1.00 58.94%
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 19.98 18.58 17.49 15.69 15.02 14.31 14.77 22.38%
EPS 2.54 2.82 2.78 3.34 3.23 3.02 3.11 -12.65%
DPS 0.77 0.97 0.77 0.58 0.58 0.39 0.39 57.57%
NAPS 0.1555 0.1482 0.1403 0.1455 0.138 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 1.45 1.05 1.54 1.45 0.99 0.93 0.97 30.83%
P/EPS 11.41 6.94 9.70 6.83 4.62 4.42 4.59 83.81%
EY 8.77 14.42 10.31 14.64 21.65 22.64 21.76 -45.52%
DY 2.67 4.95 2.86 2.54 3.90 2.90 2.70 -0.74%
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 1.41 1.25 1.45 1.80 1.11 1.11 0.88 37.04%
P/EPS 11.10 8.24 9.14 8.45 5.16 5.25 4.16 92.72%
EY 9.01 12.14 10.94 11.83 19.38 19.05 24.04 -48.11%
DY 2.74 4.17 3.03 2.05 3.49 2.44 2.99 -5.66%
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