[ECOHLDS] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 7.5%
YoY- 275.68%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 84,030 73,572 62,134 75,395 29,207 22,335 16,125 31.65%
PBT 9,954 13,784 13,171 12,923 3,443 3,100 2,036 30.26%
Tax -1,460 -2,080 -93 -56 -18 -75 0 -
NP 8,494 11,704 13,078 12,867 3,425 3,025 2,036 26.86%
-
NP to SH 8,494 11,704 13,079 12,867 3,425 3,044 2,091 26.30%
-
Tax Rate 14.67% 15.09% 0.71% 0.43% 0.52% 2.42% 0.00% -
Total Cost 75,536 61,868 49,056 62,528 25,782 19,310 14,089 32.27%
-
Net Worth 66,076 59,019 50,674 39,987 27,565 24,992 21,379 20.68%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 1,627 3,246 1,624 - - - - -
Div Payout % 19.16% 27.74% 12.42% - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 66,076 59,019 50,674 39,987 27,565 24,992 21,379 20.68%
NOSH 162,709 162,709 162,417 162,155 159,152 161,034 158,958 0.38%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 10.11% 15.91% 21.05% 17.07% 11.73% 13.54% 12.63% -
ROE 12.85% 19.83% 25.81% 32.18% 12.43% 12.18% 9.78% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 51.64 45.37 38.26 46.50 18.35 13.87 10.14 31.15%
EPS 5.22 7.22 8.05 7.93 2.15 1.89 1.32 25.73%
DPS 1.00 2.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.4061 0.364 0.312 0.2466 0.1732 0.1552 0.1345 20.21%
Adjusted Per Share Value based on latest NOSH - 162,155
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 19.97 17.49 14.77 17.92 6.94 5.31 3.83 31.66%
EPS 2.02 2.78 3.11 3.06 0.81 0.72 0.50 26.18%
DPS 0.39 0.77 0.39 0.00 0.00 0.00 0.00 -
NAPS 0.1571 0.1403 0.1204 0.095 0.0655 0.0594 0.0508 20.69%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.42 0.70 0.37 0.40 0.10 0.12 0.09 -
P/RPS 0.81 1.54 0.97 0.86 0.54 0.87 0.89 -1.55%
P/EPS 8.05 9.70 4.59 5.04 4.65 6.35 6.84 2.75%
EY 12.43 10.31 21.76 19.84 21.52 15.75 14.62 -2.66%
DY 2.38 2.86 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.92 1.19 1.62 0.58 0.77 0.67 7.42%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 18/02/14 21/02/13 23/02/12 17/02/11 23/02/10 24/02/09 -
Price 0.485 0.66 0.335 0.49 0.10 0.12 0.09 -
P/RPS 0.94 1.45 0.88 1.05 0.54 0.87 0.89 0.91%
P/EPS 9.29 9.14 4.16 6.18 4.65 6.35 6.84 5.23%
EY 10.76 10.94 24.04 16.19 21.52 15.75 14.62 -4.97%
DY 2.06 3.03 2.99 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.81 1.07 1.99 0.58 0.77 0.67 10.04%

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