[ECOHLDS] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 0.95%
YoY- 26.72%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 60,201 74,482 41,001 24,028 17,520 13,399 9,867 35.13%
PBT 12,802 13,138 5,843 3,125 2,381 1,315 447 74.82%
Tax -93 -56 -18 -75 0 -1 50 -
NP 12,709 13,082 5,825 3,050 2,381 1,314 497 71.55%
-
NP to SH 12,710 13,082 5,825 3,073 2,425 1,420 635 64.70%
-
Tax Rate 0.73% 0.43% 0.31% 2.40% 0.00% 0.08% -11.19% -
Total Cost 47,492 61,400 35,176 20,978 15,139 12,085 9,370 31.03%
-
Net Worth 53,759 43,413 30,668 25,397 22,256 19,893 16,973 21.16%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 1,624 - - - - - - -
Div Payout % 12.78% - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 53,759 43,413 30,668 25,397 22,256 19,893 16,973 21.16%
NOSH 162,709 162,475 158,984 159,130 159,772 160,434 142,272 2.26%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 21.11% 17.56% 14.21% 12.69% 13.59% 9.81% 5.04% -
ROE 23.64% 30.13% 18.99% 12.10% 10.90% 7.14% 3.74% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 37.00 45.84 25.79 15.10 10.97 8.35 6.94 32.13%
EPS 7.81 8.05 3.66 1.93 1.52 0.89 0.45 60.83%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3304 0.2672 0.1929 0.1596 0.1393 0.124 0.1193 18.48%
Adjusted Per Share Value based on latest NOSH - 159,130
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 14.31 17.70 9.75 5.71 4.16 3.18 2.35 35.09%
EPS 3.02 3.11 1.38 0.73 0.58 0.34 0.15 64.86%
DPS 0.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1278 0.1032 0.0729 0.0604 0.0529 0.0473 0.0403 21.18%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.345 0.39 0.12 0.11 0.10 0.09 0.14 -
P/RPS 0.93 0.85 0.47 0.73 0.91 1.08 2.02 -12.11%
P/EPS 4.42 4.84 3.28 5.70 6.59 10.17 31.37 -27.84%
EY 22.64 20.65 30.53 17.56 15.18 9.83 3.19 38.58%
DY 2.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.46 0.62 0.69 0.72 0.73 1.17 -1.94%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 10/05/12 12/05/11 14/05/10 24/04/09 23/05/08 31/05/07 -
Price 0.41 0.38 0.14 0.12 0.10 0.09 0.12 -
P/RPS 1.11 0.83 0.54 0.79 0.91 1.08 1.73 -7.12%
P/EPS 5.25 4.72 3.82 6.21 6.59 10.17 26.89 -23.81%
EY 19.05 21.19 26.17 16.09 15.18 9.83 3.72 31.25%
DY 2.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.42 0.73 0.75 0.72 0.73 1.01 3.47%

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