[ECOHLDS] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 0.93%
YoY- -27.43%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 60,820 70,700 84,677 84,030 84,619 84,078 78,173 -15.39%
PBT 9,097 8,971 8,778 9,954 11,342 13,393 14,156 -25.51%
Tax -515 -1,265 -1,453 -1,460 -2,926 -2,695 -2,309 -63.18%
NP 8,582 7,706 7,325 8,494 8,416 10,698 11,847 -19.32%
-
NP to SH 8,582 7,706 7,325 8,494 8,416 10,698 11,847 -19.32%
-
Tax Rate 5.66% 14.10% 16.55% 14.67% 25.80% 20.12% 16.31% -
Total Cost 52,238 62,994 77,352 75,536 76,203 73,380 66,326 -14.70%
-
Net Worth 73,316 70,697 68,028 66,076 66,331 65,441 62,334 11.41%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 1,627 1,627 813 1,627 3,245 3,245 4,060 -45.61%
Div Payout % 18.96% 21.11% 11.11% 19.16% 38.57% 30.34% 34.27% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 73,316 70,697 68,028 66,076 66,331 65,441 62,334 11.41%
NOSH 162,709 162,709 162,709 162,709 162,709 162,709 162,709 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.11% 10.90% 8.65% 10.11% 9.95% 12.72% 15.15% -
ROE 11.71% 10.90% 10.77% 12.85% 12.69% 16.35% 19.01% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 37.38 43.45 52.04 51.64 52.04 51.67 48.04 -15.38%
EPS 5.27 4.74 4.50 5.22 5.18 6.57 7.28 -19.36%
DPS 1.00 1.00 0.50 1.00 2.00 2.00 2.50 -45.68%
NAPS 0.4506 0.4345 0.4181 0.4061 0.4079 0.4022 0.3831 11.41%
Adjusted Per Share Value based on latest NOSH - 162,709
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.46 16.80 20.13 19.97 20.11 19.98 18.58 -15.37%
EPS 2.04 1.83 1.74 2.02 2.00 2.54 2.82 -19.39%
DPS 0.39 0.39 0.19 0.39 0.77 0.77 0.97 -45.49%
NAPS 0.1743 0.168 0.1617 0.1571 0.1577 0.1555 0.1482 11.40%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.41 0.40 0.45 0.42 0.65 0.75 0.505 -
P/RPS 1.10 0.92 0.86 0.81 1.25 1.45 1.05 3.14%
P/EPS 7.77 8.45 10.00 8.05 12.56 11.41 6.94 7.81%
EY 12.86 11.84 10.00 12.43 7.96 8.77 14.42 -7.34%
DY 2.44 2.50 1.11 2.38 3.08 2.67 4.95 -37.57%
P/NAPS 0.91 0.92 1.08 1.03 1.59 1.86 1.32 -21.94%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 12/11/15 19/08/15 14/05/15 25/02/15 17/10/14 21/08/14 15/05/14 -
Price 0.47 0.35 0.45 0.485 0.52 0.73 0.60 -
P/RPS 1.26 0.81 0.86 0.94 1.00 1.41 1.25 0.53%
P/EPS 8.91 7.39 10.00 9.29 10.05 11.10 8.24 5.34%
EY 11.22 13.53 10.00 10.76 9.95 9.01 12.14 -5.11%
DY 2.13 2.86 1.11 2.06 3.85 2.74 4.17 -36.07%
P/NAPS 1.04 0.81 1.08 1.19 1.27 1.82 1.57 -23.99%

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