[ECOHLDS] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 7.5%
YoY- 275.68%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 64,901 67,464 74,482 75,395 66,634 56,604 41,001 35.70%
PBT 12,431 12,800 13,138 12,923 11,969 8,973 5,843 65.18%
Tax -56 -56 -56 -56 0 -18 -18 112.67%
NP 12,375 12,744 13,082 12,867 11,969 8,955 5,825 65.03%
-
NP to SH 12,377 12,744 13,082 12,867 11,969 8,955 5,825 65.05%
-
Tax Rate 0.45% 0.44% 0.43% 0.43% 0.00% 0.20% 0.31% -
Total Cost 52,526 54,720 61,400 62,528 54,665 47,649 35,176 30.54%
-
Net Worth 49,550 46,869 43,413 39,987 37,698 34,413 30,668 37.57%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 49,550 46,869 43,413 39,987 37,698 34,413 30,668 37.57%
NOSH 162,568 162,740 162,475 162,155 159,065 159,102 158,984 1.49%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 19.07% 18.89% 17.56% 17.07% 17.96% 15.82% 14.21% -
ROE 24.98% 27.19% 30.13% 32.18% 31.75% 26.02% 18.99% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 39.92 41.45 45.84 46.50 41.89 35.58 25.79 33.70%
EPS 7.61 7.83 8.05 7.93 7.52 5.63 3.66 62.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3048 0.288 0.2672 0.2466 0.237 0.2163 0.1929 35.54%
Adjusted Per Share Value based on latest NOSH - 162,155
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.43 16.04 17.70 17.92 15.84 13.45 9.75 35.68%
EPS 2.94 3.03 3.11 3.06 2.84 2.13 1.38 65.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1178 0.1114 0.1032 0.095 0.0896 0.0818 0.0729 37.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.35 0.35 0.39 0.40 0.23 0.22 0.12 -
P/RPS 0.88 0.84 0.85 0.86 0.55 0.62 0.47 51.73%
P/EPS 4.60 4.47 4.84 5.04 3.06 3.91 3.28 25.21%
EY 21.75 22.37 20.65 19.84 32.72 25.58 30.53 -20.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.22 1.46 1.62 0.97 1.02 0.62 50.79%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 08/11/12 09/08/12 10/05/12 23/02/12 10/11/11 11/08/11 12/05/11 -
Price 0.38 0.46 0.38 0.49 0.40 0.24 0.14 -
P/RPS 0.95 1.11 0.83 1.05 0.95 0.67 0.54 45.58%
P/EPS 4.99 5.87 4.72 6.18 5.32 4.26 3.82 19.43%
EY 20.04 17.02 21.19 16.19 18.81 23.45 26.17 -16.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.60 1.42 1.99 1.69 1.11 0.73 42.98%

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