[ECM] YoY TTM Result on 31-Oct-2009 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
07-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 31.24%
YoY- 21.49%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 168,550 247,054 157,946 103,401 81,317 199,297 95,634 9.89%
PBT 24,655 107,512 42,468 -541 17,173 85,273 15,132 8.46%
Tax -9,685 -32,814 -9,973 24,674 2,692 954 -1,081 44.06%
NP 14,970 74,698 32,495 24,133 19,865 86,227 14,051 1.06%
-
NP to SH 14,970 74,698 32,495 24,133 19,865 86,227 14,051 1.06%
-
Tax Rate 39.28% 30.52% 23.48% - -15.68% -1.12% 7.14% -
Total Cost 153,580 172,356 125,451 79,268 61,452 113,070 81,583 11.10%
-
Net Worth 998,076 816,666 977,045 945,657 921,684 923,468 853,768 2.63%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - 34,728 29,277 16,520 24,938 8,313 - -
Div Payout % - 46.49% 90.10% 68.46% 125.54% 9.64% - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 998,076 816,666 977,045 945,657 921,684 923,468 853,768 2.63%
NOSH 818,095 816,666 821,046 815,222 837,894 831,055 828,901 -0.21%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 8.88% 30.24% 20.57% 23.34% 24.43% 43.27% 14.69% -
ROE 1.50% 9.15% 3.33% 2.55% 2.16% 9.34% 1.65% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 20.60 30.25 19.24 12.68 9.70 23.98 11.54 10.12%
EPS 1.83 9.15 3.96 2.96 2.37 10.38 1.70 1.23%
DPS 0.00 4.25 3.61 2.00 3.00 1.00 0.00 -
NAPS 1.22 1.00 1.19 1.16 1.10 1.1112 1.03 2.85%
Adjusted Per Share Value based on latest NOSH - 815,222
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 34.03 49.88 31.89 20.88 16.42 40.24 19.31 9.89%
EPS 3.02 15.08 6.56 4.87 4.01 17.41 2.84 1.02%
DPS 0.00 7.01 5.91 3.34 5.04 1.68 0.00 -
NAPS 2.0151 1.6489 1.9727 1.9093 1.8609 1.8645 1.7238 2.63%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.81 0.71 0.63 0.57 0.31 0.83 0.61 -
P/RPS 3.93 2.35 3.27 4.49 3.19 3.46 5.29 -4.82%
P/EPS 44.27 7.76 15.92 19.25 13.08 8.00 35.99 3.50%
EY 2.26 12.88 6.28 5.19 7.65 12.50 2.78 -3.38%
DY 0.00 5.99 5.73 3.51 9.68 1.20 0.00 -
P/NAPS 0.66 0.71 0.53 0.49 0.28 0.75 0.59 1.88%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 18/12/12 14/12/11 15/12/10 07/12/09 22/12/08 13/12/07 12/12/06 -
Price 0.79 0.73 0.69 0.56 0.36 0.78 0.61 -
P/RPS 3.83 2.41 3.59 4.42 3.71 3.25 5.29 -5.23%
P/EPS 43.17 7.98 17.43 18.92 15.18 7.52 35.99 3.07%
EY 2.32 12.53 5.74 5.29 6.59 13.30 2.78 -2.96%
DY 0.00 5.82 5.23 3.57 8.33 1.28 0.00 -
P/NAPS 0.65 0.73 0.58 0.48 0.33 0.70 0.59 1.62%

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