[ECOHLDS] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
14-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -13.76%
YoY- -38.17%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 48,000 60,820 70,700 84,677 84,030 84,619 84,078 -31.11%
PBT 8,019 9,097 8,971 8,778 9,954 11,342 13,393 -28.89%
Tax 745 -515 -1,265 -1,453 -1,460 -2,926 -2,695 -
NP 8,764 8,582 7,706 7,325 8,494 8,416 10,698 -12.41%
-
NP to SH 8,764 8,582 7,706 7,325 8,494 8,416 10,698 -12.41%
-
Tax Rate -9.29% 5.66% 14.10% 16.55% 14.67% 25.80% 20.12% -
Total Cost 39,236 52,238 62,994 77,352 75,536 76,203 73,380 -34.04%
-
Net Worth 74,032 73,316 70,697 68,028 66,076 66,331 65,441 8.54%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 813 1,627 1,627 813 1,627 3,245 3,245 -60.15%
Div Payout % 9.28% 18.96% 21.11% 11.11% 19.16% 38.57% 30.34% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 74,032 73,316 70,697 68,028 66,076 66,331 65,441 8.54%
NOSH 162,709 162,709 162,709 162,709 162,709 162,709 162,709 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 18.26% 14.11% 10.90% 8.65% 10.11% 9.95% 12.72% -
ROE 11.84% 11.71% 10.90% 10.77% 12.85% 12.69% 16.35% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 29.50 37.38 43.45 52.04 51.64 52.04 51.67 -31.10%
EPS 5.39 5.27 4.74 4.50 5.22 5.18 6.57 -12.33%
DPS 0.50 1.00 1.00 0.50 1.00 2.00 2.00 -60.21%
NAPS 0.455 0.4506 0.4345 0.4181 0.4061 0.4079 0.4022 8.54%
Adjusted Per Share Value based on latest NOSH - 162,709
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 11.41 14.46 16.80 20.13 19.97 20.11 19.98 -31.09%
EPS 2.08 2.04 1.83 1.74 2.02 2.00 2.54 -12.43%
DPS 0.19 0.39 0.39 0.19 0.39 0.77 0.77 -60.55%
NAPS 0.176 0.1743 0.168 0.1617 0.1571 0.1577 0.1555 8.58%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.485 0.41 0.40 0.45 0.42 0.65 0.75 -
P/RPS 1.64 1.10 0.92 0.86 0.81 1.25 1.45 8.53%
P/EPS 9.00 7.77 8.45 10.00 8.05 12.56 11.41 -14.59%
EY 11.11 12.86 11.84 10.00 12.43 7.96 8.77 17.02%
DY 1.03 2.44 2.50 1.11 2.38 3.08 2.67 -46.91%
P/NAPS 1.07 0.91 0.92 1.08 1.03 1.59 1.86 -30.76%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 12/11/15 19/08/15 14/05/15 25/02/15 17/10/14 21/08/14 -
Price 0.425 0.47 0.35 0.45 0.485 0.52 0.73 -
P/RPS 1.44 1.26 0.81 0.86 0.94 1.00 1.41 1.40%
P/EPS 7.89 8.91 7.39 10.00 9.29 10.05 11.10 -20.30%
EY 12.67 11.22 13.53 10.00 10.76 9.95 9.01 25.43%
DY 1.18 2.13 2.86 1.11 2.06 3.85 2.74 -42.88%
P/NAPS 0.93 1.04 0.81 1.08 1.19 1.27 1.82 -36.00%

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