[ECOHLDS] YoY 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- -58.6%
YoY- -38.79%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 14,932 17,699 8,938 6,753 4,682 3,204 2,962 30.91%
PBT 2,895 2,155 1,201 502 759 149 33 110.64%
Tax -93 -56 0 -71 0 -1 50 -
NP 2,802 2,099 1,201 431 759 148 83 79.67%
-
NP to SH 2,801 2,099 1,201 467 763 187 174 58.83%
-
Tax Rate 3.21% 2.60% 0.00% 14.14% 0.00% 0.67% -151.52% -
Total Cost 12,130 15,600 7,737 6,322 3,923 3,056 2,879 27.05%
-
Net Worth 50,674 39,987 27,565 24,992 21,379 19,692 15,932 21.24%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,624 - - - - - - -
Div Payout % 57.99% - - - - - - -
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 50,674 39,987 27,565 24,992 21,379 19,692 15,932 21.24%
NOSH 162,417 162,155 159,152 161,034 158,958 143,846 135,714 3.03%
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 18.77% 11.86% 13.44% 6.38% 16.21% 4.62% 2.80% -
ROE 5.53% 5.25% 4.36% 1.87% 3.57% 0.95% 1.09% -
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 9.19 10.91 5.62 4.19 2.95 2.23 2.18 27.07%
EPS 1.72 1.32 0.76 0.29 0.48 0.13 0.12 55.79%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.312 0.2466 0.1732 0.1552 0.1345 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 3.55 4.21 2.12 1.61 1.11 0.76 0.70 31.04%
EPS 0.67 0.50 0.29 0.11 0.18 0.04 0.04 59.88%
DPS 0.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1204 0.095 0.0655 0.0594 0.0508 0.0468 0.0379 21.22%
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 4.02 3.66 1.78 2.86 3.06 5.39 5.96 -6.34%
P/EPS 21.45 30.90 13.25 41.38 18.75 92.31 101.40 -22.79%
EY 4.66 3.24 7.55 2.42 5.33 1.08 0.99 29.42%
DY 2.70 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 3.64 4.49 1.78 2.86 3.06 4.49 6.41 -8.99%
P/EPS 19.43 37.85 13.25 41.38 18.75 76.92 109.20 -24.98%
EY 5.15 2.64 7.55 2.42 5.33 1.30 0.92 33.21%
DY 2.99 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