[ECOHLDS] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
14-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 27.96%
YoY- 188.92%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 67,464 56,604 26,042 18,039 13,729 11,827 10,037 37.33%
PBT 12,800 8,973 2,988 3,053 995 769 724 61.33%
Tax -56 -18 -75 0 -1 50 0 -
NP 12,744 8,955 2,913 3,053 994 819 724 61.21%
-
NP to SH 12,744 8,955 2,920 3,103 1,074 987 784 59.09%
-
Tax Rate 0.44% 0.20% 2.51% 0.00% 0.10% -6.50% 0.00% -
Total Cost 54,720 47,649 23,129 14,986 12,735 11,008 9,313 34.29%
-
Net Worth 46,869 34,413 25,611 22,887 21,131 17,445 15,499 20.23%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 46,869 34,413 25,611 22,887 21,131 17,445 15,499 20.23%
NOSH 162,740 159,102 160,270 158,723 170,000 142,758 88,571 10.66%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 18.89% 15.82% 11.19% 16.92% 7.24% 6.92% 7.21% -
ROE 27.19% 26.02% 11.40% 13.56% 5.08% 5.66% 5.06% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 41.45 35.58 16.25 11.37 8.08 8.28 11.33 24.10%
EPS 7.83 5.63 1.82 1.95 0.63 0.69 0.89 43.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.288 0.2163 0.1598 0.1442 0.1243 0.1222 0.175 8.64%
Adjusted Per Share Value based on latest NOSH - 158,723
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 16.04 13.45 6.19 4.29 3.26 2.81 2.39 37.30%
EPS 3.03 2.13 0.69 0.74 0.26 0.23 0.19 58.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1114 0.0818 0.0609 0.0544 0.0502 0.0415 0.0368 20.25%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.35 0.22 0.12 0.12 0.11 0.14 0.17 -
P/RPS 0.84 0.62 0.74 1.06 1.36 1.69 1.50 -9.20%
P/EPS 4.47 3.91 6.59 6.14 17.41 20.25 19.21 -21.55%
EY 22.37 25.58 15.18 16.29 5.74 4.94 5.21 27.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.02 0.75 0.83 0.88 1.15 0.97 3.89%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/08/12 11/08/11 13/08/10 14/08/09 15/08/08 24/08/07 18/08/06 -
Price 0.46 0.24 0.12 0.10 0.10 0.12 0.13 -
P/RPS 1.11 0.67 0.74 0.88 1.24 1.45 1.15 -0.58%
P/EPS 5.87 4.26 6.59 5.12 15.83 17.36 14.69 -14.16%
EY 17.02 23.45 15.18 19.55 6.32 5.76 6.81 16.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.11 0.75 0.69 0.80 0.98 0.74 13.70%

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