[ECOHLDS] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
12-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 11.9%
YoY- -13.7%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 68,093 62,936 76,928 27,025 20,776 15,257 13,885 30.31%
PBT 15,069 13,701 14,357 2,989 3,465 1,702 1,446 47.73%
Tax -66 0 0 -24 -5 0 0 -
NP 15,002 13,701 14,357 2,965 3,460 1,702 1,446 47.63%
-
NP to SH 15,013 13,701 14,357 2,965 3,436 1,770 1,569 45.65%
-
Tax Rate 0.44% 0.00% 0.00% 0.80% 0.14% 0.00% 0.00% -
Total Cost 53,090 49,234 62,570 24,060 17,316 13,554 12,438 27.33%
-
Net Worth 61,211 49,558 37,640 26,290 24,067 20,552 17,970 22.64%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 61,211 49,558 37,640 26,290 24,067 20,552 17,970 22.64%
NOSH 162,709 162,594 158,820 158,857 159,074 158,095 143,536 2.10%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 22.03% 21.77% 18.66% 10.97% 16.65% 11.16% 10.42% -
ROE 24.53% 27.65% 38.14% 11.28% 14.28% 8.62% 8.73% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 41.85 38.71 48.44 17.01 13.06 9.65 9.67 27.62%
EPS 9.21 8.43 9.04 1.87 2.16 1.12 1.09 42.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3762 0.3048 0.237 0.1655 0.1513 0.13 0.1252 20.10%
Adjusted Per Share Value based on latest NOSH - 157,719
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 16.18 14.96 18.28 6.42 4.94 3.63 3.30 30.30%
EPS 3.57 3.26 3.41 0.70 0.82 0.42 0.37 45.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1455 0.1178 0.0895 0.0625 0.0572 0.0489 0.0427 22.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.59 0.35 0.23 0.10 0.09 0.08 0.12 -
P/RPS 1.41 0.90 0.47 0.59 0.69 0.83 1.24 2.16%
P/EPS 6.39 4.15 2.54 5.36 4.17 7.14 10.98 -8.61%
EY 15.64 24.08 39.30 18.67 24.00 14.00 9.11 9.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.15 0.97 0.60 0.59 0.62 0.96 8.53%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 12/11/13 08/11/12 10/11/11 12/11/10 13/11/09 19/11/08 23/11/07 -
Price 0.73 0.38 0.40 0.10 0.12 0.10 0.13 -
P/RPS 1.74 0.98 0.83 0.59 0.92 1.04 1.34 4.44%
P/EPS 7.91 4.51 4.42 5.36 5.56 8.93 11.89 -6.56%
EY 12.64 22.18 22.60 18.67 18.00 11.20 8.41 7.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.25 1.69 0.60 0.79 0.77 1.04 10.93%

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