[ECM] QoQ TTM Result on 31-Jan-2010 [#4]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
29-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 69.11%
YoY- 699.59%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 157,946 144,413 145,502 133,963 103,401 93,943 71,872 68.78%
PBT 42,468 41,757 50,424 45,608 -541 -8,081 -27,547 -
Tax -9,973 -8,986 -7,303 -4,797 24,674 26,469 26,371 -
NP 32,495 32,771 43,121 40,811 24,133 18,388 -1,176 -
-
NP to SH 32,495 32,771 43,121 40,811 24,133 18,388 -1,176 -
-
Tax Rate 23.48% 21.52% 14.48% 10.52% - - - -
Total Cost 125,451 111,642 102,381 93,152 79,268 75,555 73,048 43.26%
-
Net Worth 977,045 946,148 966,800 976,246 945,657 934,254 914,084 4.52%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 29,277 29,277 29,277 10,746 16,520 16,520 16,520 46.29%
Div Payout % 90.10% 89.34% 67.90% 26.33% 68.46% 89.85% 0.00% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 977,045 946,148 966,800 976,246 945,657 934,254 914,084 4.52%
NOSH 821,046 815,645 805,666 820,374 815,222 819,521 823,499 -0.19%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 20.57% 22.69% 29.64% 30.46% 23.34% 19.57% -1.64% -
ROE 3.33% 3.46% 4.46% 4.18% 2.55% 1.97% -0.13% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 19.24 17.71 18.06 16.33 12.68 11.46 8.73 69.10%
EPS 3.96 4.02 5.35 4.97 2.96 2.24 -0.14 -
DPS 3.61 3.61 3.61 1.31 2.00 2.02 2.00 48.08%
NAPS 1.19 1.16 1.20 1.19 1.16 1.14 1.11 4.73%
Adjusted Per Share Value based on latest NOSH - 820,374
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 31.89 29.16 29.38 27.05 20.88 18.97 14.51 68.79%
EPS 6.56 6.62 8.71 8.24 4.87 3.71 -0.24 -
DPS 5.91 5.91 5.91 2.17 3.34 3.34 3.34 46.14%
NAPS 1.9727 1.9103 1.952 1.971 1.9093 1.8863 1.8455 4.53%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.63 0.59 0.65 0.60 0.57 0.58 0.55 -
P/RPS 3.27 3.33 3.60 3.67 4.49 5.06 6.30 -35.33%
P/EPS 15.92 14.68 12.14 12.06 19.25 25.85 -385.14 -
EY 6.28 6.81 8.23 8.29 5.19 3.87 -0.26 -
DY 5.73 6.12 5.55 2.18 3.51 3.48 3.64 35.21%
P/NAPS 0.53 0.51 0.54 0.50 0.49 0.51 0.50 3.94%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 15/12/10 28/09/10 09/06/10 29/03/10 07/12/09 28/09/09 16/06/09 -
Price 0.69 0.61 0.59 0.58 0.56 0.56 0.61 -
P/RPS 3.59 3.45 3.27 3.55 4.42 4.89 6.99 -35.78%
P/EPS 17.43 15.18 11.02 11.66 18.92 24.96 -427.16 -
EY 5.74 6.59 9.07 8.58 5.29 4.01 -0.23 -
DY 5.23 5.92 6.12 2.26 3.57 3.60 3.28 36.36%
P/NAPS 0.58 0.53 0.49 0.49 0.48 0.49 0.55 3.59%

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