[ECOHLDS] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 18.12%
YoY- 41.52%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 62,134 75,395 29,207 22,335 16,129 13,618 9,432 36.87%
PBT 13,171 12,923 3,443 3,101 2,043 1,235 415 77.84%
Tax -93 -56 -18 -75 53 -1 50 -
NP 13,078 12,867 3,425 3,026 2,096 1,234 465 74.29%
-
NP to SH 13,079 12,867 3,425 3,044 2,151 1,365 593 67.38%
-
Tax Rate 0.71% 0.43% 0.52% 2.42% -2.59% 0.08% -12.05% -
Total Cost 49,056 62,528 25,782 19,309 14,033 12,384 8,967 32.70%
-
Net Worth 50,779 40,144 27,529 24,605 21,369 20,093 16,556 20.51%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,441 - - - - - - -
Div Payout % 18.67% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 50,779 40,144 27,529 24,605 21,369 20,093 16,556 20.51%
NOSH 162,755 162,792 158,944 158,541 158,409 146,774 141,025 2.41%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 21.05% 17.07% 11.73% 13.55% 13.00% 9.06% 4.93% -
ROE 25.76% 32.05% 12.44% 12.37% 10.07% 6.79% 3.58% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 38.18 46.31 18.38 14.09 10.18 9.28 6.69 33.64%
EPS 8.04 8.09 2.16 1.92 1.35 0.93 0.42 63.48%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.312 0.2466 0.1732 0.1552 0.1349 0.1369 0.1174 17.67%
Adjusted Per Share Value based on latest NOSH - 161,034
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.77 17.92 6.94 5.31 3.83 3.24 2.24 36.89%
EPS 3.11 3.06 0.81 0.72 0.51 0.32 0.14 67.58%
DPS 0.58 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1207 0.0954 0.0654 0.0585 0.0508 0.0478 0.0394 20.49%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.37 0.40 0.10 0.12 0.09 0.12 0.13 -
P/RPS 0.97 0.86 0.54 0.85 0.88 1.29 1.94 -10.90%
P/EPS 4.60 5.06 4.64 6.25 6.63 12.90 30.92 -27.18%
EY 21.72 19.76 21.55 16.00 15.09 7.75 3.23 37.34%
DY 4.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.62 0.58 0.77 0.67 0.88 1.11 1.16%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 17/02/11 23/02/10 24/02/09 20/02/08 01/03/07 -
Price 0.335 0.49 0.10 0.12 0.09 0.10 0.14 -
P/RPS 0.88 1.06 0.54 0.85 0.88 1.08 2.09 -13.41%
P/EPS 4.17 6.20 4.64 6.25 6.63 10.75 33.29 -29.24%
EY 23.99 16.13 21.55 16.00 15.09 9.30 3.00 41.36%
DY 4.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.99 0.58 0.77 0.67 0.73 1.19 -1.75%

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