[ECM] QoQ TTM Result on 31-Oct-2009 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
07-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 31.24%
YoY- 21.49%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 144,413 145,502 133,963 103,401 93,943 71,872 74,182 56.09%
PBT 41,757 50,424 45,608 -541 -8,081 -27,547 -20,203 -
Tax -8,986 -7,303 -4,797 24,674 26,469 26,371 25,307 -
NP 32,771 43,121 40,811 24,133 18,388 -1,176 5,104 246.62%
-
NP to SH 32,771 43,121 40,811 24,133 18,388 -1,176 5,104 246.62%
-
Tax Rate 21.52% 14.48% 10.52% - - - - -
Total Cost 111,642 102,381 93,152 79,268 75,555 73,048 69,078 37.83%
-
Net Worth 946,148 966,800 976,246 945,657 934,254 914,084 900,390 3.36%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 29,277 29,277 10,746 16,520 16,520 16,520 16,520 46.59%
Div Payout % 89.34% 67.90% 26.33% 68.46% 89.85% 0.00% 323.69% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 946,148 966,800 976,246 945,657 934,254 914,084 900,390 3.36%
NOSH 815,645 805,666 820,374 815,222 819,521 823,499 826,046 -0.84%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 22.69% 29.64% 30.46% 23.34% 19.57% -1.64% 6.88% -
ROE 3.46% 4.46% 4.18% 2.55% 1.97% -0.13% 0.57% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 17.71 18.06 16.33 12.68 11.46 8.73 8.98 57.45%
EPS 4.02 5.35 4.97 2.96 2.24 -0.14 0.62 248.90%
DPS 3.61 3.61 1.31 2.00 2.02 2.00 2.00 48.40%
NAPS 1.16 1.20 1.19 1.16 1.14 1.11 1.09 4.24%
Adjusted Per Share Value based on latest NOSH - 815,222
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 29.16 29.38 27.05 20.88 18.97 14.51 14.98 56.09%
EPS 6.62 8.71 8.24 4.87 3.71 -0.24 1.03 246.86%
DPS 5.91 5.91 2.17 3.34 3.34 3.34 3.34 46.44%
NAPS 1.9103 1.952 1.971 1.9093 1.8863 1.8455 1.8179 3.36%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.59 0.65 0.60 0.57 0.58 0.55 0.33 -
P/RPS 3.33 3.60 3.67 4.49 5.06 6.30 3.67 -6.29%
P/EPS 14.68 12.14 12.06 19.25 25.85 -385.14 53.41 -57.82%
EY 6.81 8.23 8.29 5.19 3.87 -0.26 1.87 137.26%
DY 6.12 5.55 2.18 3.51 3.48 3.64 6.06 0.66%
P/NAPS 0.51 0.54 0.50 0.49 0.51 0.50 0.30 42.57%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 09/06/10 29/03/10 07/12/09 28/09/09 16/06/09 31/03/09 -
Price 0.61 0.59 0.58 0.56 0.56 0.61 0.33 -
P/RPS 3.45 3.27 3.55 4.42 4.89 6.99 3.67 -4.04%
P/EPS 15.18 11.02 11.66 18.92 24.96 -427.16 53.41 -56.87%
EY 6.59 9.07 8.58 5.29 4.01 -0.23 1.87 132.11%
DY 5.92 6.12 2.26 3.57 3.60 3.28 6.06 -1.55%
P/NAPS 0.53 0.49 0.49 0.48 0.49 0.55 0.30 46.29%

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