[ECOHLDS] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- 12.52%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 73,561 62,134 75,395 29,207 22,335 16,129 13,618 32.42%
PBT 13,763 13,171 12,923 3,443 3,101 2,043 1,235 49.39%
Tax -2,056 -93 -56 -18 -75 53 -1 256.17%
NP 11,707 13,078 12,867 3,425 3,026 2,096 1,234 45.44%
-
NP to SH 11,715 13,079 12,867 3,425 3,044 2,151 1,365 43.04%
-
Tax Rate 14.94% 0.71% 0.43% 0.52% 2.42% -2.59% 0.08% -
Total Cost 61,854 49,056 62,528 25,782 19,309 14,033 12,384 30.71%
-
Net Worth 59,226 50,779 40,144 27,529 24,605 21,369 20,093 19.72%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 3,254 2,441 - - - - - -
Div Payout % 27.78% 18.67% - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 59,226 50,779 40,144 27,529 24,605 21,369 20,093 19.72%
NOSH 162,709 162,755 162,792 158,944 158,541 158,409 146,774 1.73%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 15.91% 21.05% 17.07% 11.73% 13.55% 13.00% 9.06% -
ROE 19.78% 25.76% 32.05% 12.44% 12.37% 10.07% 6.79% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 45.21 38.18 46.31 18.38 14.09 10.18 9.28 30.16%
EPS 7.20 8.04 8.09 2.16 1.92 1.35 0.93 40.60%
DPS 2.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.364 0.312 0.2466 0.1732 0.1552 0.1349 0.1369 17.68%
Adjusted Per Share Value based on latest NOSH - 159,152
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 17.48 14.77 17.92 6.94 5.31 3.83 3.24 32.40%
EPS 2.78 3.11 3.06 0.81 0.72 0.51 0.32 43.33%
DPS 0.77 0.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1408 0.1207 0.0954 0.0654 0.0585 0.0508 0.0478 19.70%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.70 0.37 0.40 0.10 0.12 0.09 0.12 -
P/RPS 1.55 0.97 0.86 0.54 0.85 0.88 1.29 3.10%
P/EPS 9.72 4.60 5.06 4.64 6.25 6.63 12.90 -4.60%
EY 10.29 21.72 19.76 21.55 16.00 15.09 7.75 4.83%
DY 2.86 4.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.19 1.62 0.58 0.77 0.67 0.88 13.87%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 18/02/14 21/02/13 23/02/12 17/02/11 23/02/10 24/02/09 20/02/08 -
Price 0.66 0.335 0.49 0.10 0.12 0.09 0.10 -
P/RPS 1.46 0.88 1.06 0.54 0.85 0.88 1.08 5.14%
P/EPS 9.17 4.17 6.20 4.64 6.25 6.63 10.75 -2.61%
EY 10.91 23.99 16.13 21.55 16.00 15.09 9.30 2.69%
DY 3.03 4.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.07 1.99 0.58 0.77 0.67 0.73 16.32%

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