[ECOHLDS] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 4.72%
YoY- 384.17%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 82,822 68,093 62,936 76,928 27,025 20,776 15,257 32.55%
PBT 11,814 15,069 13,701 14,357 2,989 3,465 1,702 38.09%
Tax -1,194 -66 0 0 -24 -5 0 -
NP 10,620 15,002 13,701 14,357 2,965 3,460 1,702 35.66%
-
NP to SH 10,620 15,013 13,701 14,357 2,965 3,436 1,770 34.78%
-
Tax Rate 10.11% 0.44% 0.00% 0.00% 0.80% 0.14% 0.00% -
Total Cost 72,202 53,090 49,234 62,570 24,060 17,316 13,554 32.13%
-
Net Worth 66,369 61,211 49,558 37,640 26,290 24,067 20,552 21.56%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 1,084 - - - - - - -
Div Payout % 10.21% - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 66,369 61,211 49,558 37,640 26,290 24,067 20,552 21.56%
NOSH 162,709 162,709 162,594 158,820 158,857 159,074 158,095 0.48%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 12.82% 22.03% 21.77% 18.66% 10.97% 16.65% 11.16% -
ROE 16.00% 24.53% 27.65% 38.14% 11.28% 14.28% 8.62% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 50.90 41.85 38.71 48.44 17.01 13.06 9.65 31.91%
EPS 6.53 9.21 8.43 9.04 1.87 2.16 1.12 34.13%
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4079 0.3762 0.3048 0.237 0.1655 0.1513 0.13 20.98%
Adjusted Per Share Value based on latest NOSH - 159,065
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 19.69 16.18 14.96 18.28 6.42 4.94 3.63 32.53%
EPS 2.52 3.57 3.26 3.41 0.70 0.82 0.42 34.78%
DPS 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1578 0.1455 0.1178 0.0895 0.0625 0.0572 0.0489 21.55%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.65 0.59 0.35 0.23 0.10 0.09 0.08 -
P/RPS 1.28 1.41 0.90 0.47 0.59 0.69 0.83 7.48%
P/EPS 9.96 6.39 4.15 2.54 5.36 4.17 7.14 5.70%
EY 10.04 15.64 24.08 39.30 18.67 24.00 14.00 -5.38%
DY 1.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.57 1.15 0.97 0.60 0.59 0.62 16.98%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 17/10/14 12/11/13 08/11/12 10/11/11 12/11/10 13/11/09 19/11/08 -
Price 0.52 0.73 0.38 0.40 0.10 0.12 0.10 -
P/RPS 1.02 1.74 0.98 0.83 0.59 0.92 1.04 -0.32%
P/EPS 7.97 7.91 4.51 4.42 5.36 5.56 8.93 -1.87%
EY 12.55 12.64 22.18 22.60 18.67 18.00 11.20 1.91%
DY 1.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.94 1.25 1.69 0.60 0.79 0.77 8.69%

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