[ECOHLDS] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -8.86%
YoY- 45.58%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 27,022 26,042 24,028 22,335 20,264 18,039 17,520 33.45%
PBT 2,744 2,988 3,125 3,100 3,357 3,053 2,381 9.91%
Tax -89 -75 -75 -75 -4 0 0 -
NP 2,655 2,913 3,050 3,025 3,353 3,053 2,381 7.52%
-
NP to SH 2,691 2,920 3,073 3,044 3,340 3,103 2,425 7.17%
-
Tax Rate 3.24% 2.51% 2.40% 2.42% 0.12% 0.00% 0.00% -
Total Cost 24,367 23,129 20,978 19,310 16,911 14,986 15,139 37.30%
-
Net Worth 26,102 25,611 25,397 24,992 24,037 22,887 22,256 11.20%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 26,102 25,611 25,397 24,992 24,037 22,887 22,256 11.20%
NOSH 157,719 160,270 159,130 161,034 158,873 158,723 159,772 -0.85%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.83% 11.19% 12.69% 13.54% 16.55% 16.92% 13.59% -
ROE 10.31% 11.40% 12.10% 12.18% 13.89% 13.56% 10.90% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.13 16.25 15.10 13.87 12.75 11.37 10.97 34.56%
EPS 1.71 1.82 1.93 1.89 2.10 1.95 1.52 8.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1655 0.1598 0.1596 0.1552 0.1513 0.1442 0.1393 12.16%
Adjusted Per Share Value based on latest NOSH - 161,034
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.42 6.19 5.71 5.31 4.82 4.29 4.16 33.50%
EPS 0.64 0.69 0.73 0.72 0.79 0.74 0.58 6.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.062 0.0609 0.0604 0.0594 0.0571 0.0544 0.0529 11.15%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.10 0.12 0.11 0.12 0.09 0.12 0.10 -
P/RPS 0.58 0.74 0.73 0.87 0.71 1.06 0.91 -25.91%
P/EPS 5.86 6.59 5.70 6.35 4.28 6.14 6.59 -7.52%
EY 17.06 15.18 17.56 15.75 23.36 16.29 15.18 8.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.75 0.69 0.77 0.59 0.83 0.72 -11.43%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 12/11/10 13/08/10 14/05/10 23/02/10 13/11/09 14/08/09 24/04/09 -
Price 0.10 0.12 0.12 0.12 0.12 0.10 0.10 -
P/RPS 0.58 0.74 0.79 0.87 0.94 0.88 0.91 -25.91%
P/EPS 5.86 6.59 6.21 6.35 5.71 5.12 6.59 -7.52%
EY 17.06 15.18 16.09 15.75 17.52 19.55 15.18 8.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.75 0.75 0.77 0.79 0.69 0.72 -11.43%

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