[ECM] QoQ TTM Result on 31-Oct-2011 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
14-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -6.66%
YoY- 129.88%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 170,130 179,722 180,545 247,054 245,237 230,157 218,343 -15.33%
PBT 28,169 41,988 51,615 107,512 106,124 95,223 86,672 -52.76%
Tax -16,623 -19,879 -21,668 -32,814 -26,095 -23,391 -21,461 -15.67%
NP 11,546 22,109 29,947 74,698 80,029 71,832 65,211 -68.50%
-
NP to SH 11,546 22,109 29,947 74,698 80,029 71,832 65,211 -68.50%
-
Tax Rate 59.01% 47.34% 41.98% 30.52% 24.59% 24.56% 24.76% -
Total Cost 158,584 157,613 150,598 172,356 165,208 158,325 153,132 2.36%
-
Net Worth 1,017,534 1,008,589 816,363 816,666 816,815 813,636 988,749 1.93%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - 34,728 34,728 34,728 53,259 -
Div Payout % - - - 46.49% 43.40% 48.35% 81.67% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 1,017,534 1,008,589 816,363 816,666 816,815 813,636 988,749 1.93%
NOSH 840,937 826,712 816,363 816,666 816,815 813,636 817,147 1.93%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 6.79% 12.30% 16.59% 30.24% 32.63% 31.21% 29.87% -
ROE 1.13% 2.19% 3.67% 9.15% 9.80% 8.83% 6.60% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 20.23 21.74 22.12 30.25 30.02 28.29 26.72 -16.94%
EPS 1.37 2.67 3.67 9.15 9.80 8.83 7.98 -69.14%
DPS 0.00 0.00 0.00 4.25 4.25 4.25 6.55 -
NAPS 1.21 1.22 1.00 1.00 1.00 1.00 1.21 0.00%
Adjusted Per Share Value based on latest NOSH - 816,666
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 34.35 36.29 36.45 49.88 49.51 46.47 44.08 -15.33%
EPS 2.33 4.46 6.05 15.08 16.16 14.50 13.17 -68.51%
DPS 0.00 0.00 0.00 7.01 7.01 7.01 10.75 -
NAPS 2.0544 2.0363 1.6482 1.6489 1.6492 1.6427 1.9963 1.93%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.79 0.71 0.73 0.71 0.81 0.80 0.69 -
P/RPS 3.90 3.27 3.30 2.35 2.70 2.83 2.58 31.74%
P/EPS 57.54 26.55 19.90 7.76 8.27 9.06 8.65 254.10%
EY 1.74 3.77 5.03 12.88 12.10 11.04 11.57 -71.75%
DY 0.00 0.00 0.00 5.99 5.25 5.31 9.49 -
P/NAPS 0.65 0.58 0.73 0.71 0.81 0.80 0.57 9.15%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 28/09/12 20/06/12 28/03/12 14/12/11 22/09/11 10/06/11 29/03/11 -
Price 0.80 0.75 0.73 0.73 0.63 0.79 0.73 -
P/RPS 3.95 3.45 3.30 2.41 2.10 2.79 2.73 27.95%
P/EPS 58.27 28.04 19.90 7.98 6.43 8.95 9.15 243.95%
EY 1.72 3.57 5.03 12.53 15.55 11.18 10.93 -70.88%
DY 0.00 0.00 0.00 5.82 6.75 5.38 8.97 -
P/NAPS 0.66 0.61 0.73 0.73 0.63 0.79 0.60 6.56%

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