[ECOHLDS] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
10-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 1.67%
YoY- 124.58%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 62,134 64,901 67,464 74,482 75,395 66,634 56,604 6.38%
PBT 13,171 12,431 12,800 13,138 12,923 11,969 8,973 29.00%
Tax -93 -56 -56 -56 -56 0 -18 197.38%
NP 13,078 12,375 12,744 13,082 12,867 11,969 8,955 28.57%
-
NP to SH 13,079 12,377 12,744 13,082 12,867 11,969 8,955 28.58%
-
Tax Rate 0.71% 0.45% 0.44% 0.43% 0.43% 0.00% 0.20% -
Total Cost 49,056 52,526 54,720 61,400 62,528 54,665 47,649 1.95%
-
Net Worth 50,674 49,550 46,869 43,413 39,987 37,698 34,413 29.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,624 - - - - - - -
Div Payout % 12.42% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 50,674 49,550 46,869 43,413 39,987 37,698 34,413 29.28%
NOSH 162,417 162,568 162,740 162,475 162,155 159,065 159,102 1.37%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 21.05% 19.07% 18.89% 17.56% 17.07% 17.96% 15.82% -
ROE 25.81% 24.98% 27.19% 30.13% 32.18% 31.75% 26.02% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 38.26 39.92 41.45 45.84 46.50 41.89 35.58 4.93%
EPS 8.05 7.61 7.83 8.05 7.93 7.52 5.63 26.78%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.312 0.3048 0.288 0.2672 0.2466 0.237 0.2163 27.52%
Adjusted Per Share Value based on latest NOSH - 162,475
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.77 15.43 16.04 17.70 17.92 15.84 13.45 6.40%
EPS 3.11 2.94 3.03 3.11 3.06 2.84 2.13 28.55%
DPS 0.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1204 0.1178 0.1114 0.1032 0.095 0.0896 0.0818 29.24%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.37 0.35 0.35 0.39 0.40 0.23 0.22 -
P/RPS 0.97 0.88 0.84 0.85 0.86 0.55 0.62 34.58%
P/EPS 4.59 4.60 4.47 4.84 5.04 3.06 3.91 11.22%
EY 21.76 21.75 22.37 20.65 19.84 32.72 25.58 -10.17%
DY 2.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.15 1.22 1.46 1.62 0.97 1.02 10.77%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 08/11/12 09/08/12 10/05/12 23/02/12 10/11/11 11/08/11 -
Price 0.335 0.38 0.46 0.38 0.49 0.40 0.24 -
P/RPS 0.88 0.95 1.11 0.83 1.05 0.95 0.67 19.83%
P/EPS 4.16 4.99 5.87 4.72 6.18 5.32 4.26 -1.56%
EY 24.04 20.04 17.02 21.19 16.19 18.81 23.45 1.66%
DY 2.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.25 1.60 1.42 1.99 1.69 1.11 -2.40%

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