[ECOFIRS] QoQ TTM Result on 31-Aug-2012 [#1]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
24-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- 29.29%
YoY- 9.38%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
TTM Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 76,365 137,906 159,450 172,706 160,483 99,774 64,924 11.41%
PBT 26,706 23,402 23,075 19,718 15,410 13,902 19,923 21.55%
Tax -2,938 -4,523 -6,578 -6,352 -5,203 -5,165 -2,700 5.78%
NP 23,768 18,879 16,497 13,366 10,207 8,737 17,223 23.92%
-
NP to SH 24,278 19,672 17,271 14,119 10,920 8,899 17,428 24.70%
-
Tax Rate 11.00% 19.33% 28.51% 32.21% 33.76% 37.15% 13.55% -
Total Cost 52,597 119,027 142,953 159,340 150,276 91,037 47,701 6.72%
-
Net Worth 149,856 138,732 137,503 134,779 130,004 122,749 121,232 15.16%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 149,856 138,732 137,503 134,779 130,004 122,749 121,232 15.16%
NOSH 648,449 652,857 653,846 652,999 650,347 636,666 645,882 0.26%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 31.12% 13.69% 10.35% 7.74% 6.36% 8.76% 26.53% -
ROE 16.20% 14.18% 12.56% 10.48% 8.40% 7.25% 14.38% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 11.78 21.12 24.39 26.45 24.68 15.67 10.05 11.15%
EPS 3.74 3.01 2.64 2.16 1.68 1.40 2.70 24.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2311 0.2125 0.2103 0.2064 0.1999 0.1928 0.1877 14.86%
Adjusted Per Share Value based on latest NOSH - 652,999
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 6.32 11.42 13.20 14.30 13.29 8.26 5.37 11.45%
EPS 2.01 1.63 1.43 1.17 0.90 0.74 1.44 24.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1241 0.1149 0.1138 0.1116 0.1076 0.1016 0.1004 15.16%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.165 0.14 0.16 0.17 0.17 0.23 0.19 -
P/RPS 1.40 0.66 0.66 0.64 0.69 1.47 1.89 -18.11%
P/EPS 4.41 4.65 6.06 7.86 10.12 16.46 7.04 -26.76%
EY 22.69 21.52 16.51 12.72 9.88 6.08 14.20 36.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.76 0.82 0.85 1.19 1.01 -20.92%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 30/07/13 29/04/13 31/01/13 24/10/12 31/07/12 26/04/12 20/01/12 -
Price 0.165 0.14 0.15 0.17 0.17 0.21 0.20 -
P/RPS 1.40 0.66 0.62 0.64 0.69 1.34 1.99 -20.88%
P/EPS 4.41 4.65 5.68 7.86 10.12 15.02 7.41 -29.22%
EY 22.69 21.52 17.61 12.72 9.88 6.66 13.49 41.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.71 0.82 0.85 1.09 1.07 -23.90%

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