[ECOHLDS] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
17-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -14.7%
YoY- -29.26%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 47,109 80,816 84,030 82,822 87,422 78,228 73,561 -25.76%
PBT 13,975 8,696 9,955 11,814 13,680 13,400 13,763 1.02%
Tax -928 -888 -1,460 -1,194 -1,230 -916 -2,056 -41.24%
NP 13,046 7,808 8,495 10,620 12,450 12,484 11,707 7.50%
-
NP to SH 13,046 7,808 8,495 10,620 12,450 12,484 11,715 7.45%
-
Tax Rate 6.64% 10.21% 14.67% 10.11% 8.99% 6.84% 14.94% -
Total Cost 34,063 73,008 75,535 72,202 74,972 65,744 61,854 -32.88%
-
Net Worth 70,697 68,028 66,076 66,369 65,441 62,334 59,226 12.56%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 1,952 - 1,627 1,084 1,627 3,254 3,254 -28.93%
Div Payout % 14.97% - 19.15% 10.21% 13.07% 26.07% 27.78% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 70,697 68,028 66,076 66,369 65,441 62,334 59,226 12.56%
NOSH 162,709 162,709 162,709 162,709 162,709 162,709 162,709 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 27.69% 9.66% 10.11% 12.82% 14.24% 15.96% 15.91% -
ROE 18.45% 11.48% 12.86% 16.00% 19.02% 20.03% 19.78% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.95 49.67 51.64 50.90 53.73 48.08 45.21 -25.76%
EPS 8.02 4.80 5.22 6.53 7.66 7.68 7.20 7.47%
DPS 1.20 0.00 1.00 0.67 1.00 2.00 2.00 -28.92%
NAPS 0.4345 0.4181 0.4061 0.4079 0.4022 0.3831 0.364 12.56%
Adjusted Per Share Value based on latest NOSH - 162,709
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.20 19.21 19.97 19.69 20.78 18.59 17.48 -25.73%
EPS 3.10 1.86 2.02 2.52 2.96 2.97 2.78 7.55%
DPS 0.46 0.00 0.39 0.26 0.39 0.77 0.77 -29.13%
NAPS 0.168 0.1617 0.1571 0.1578 0.1555 0.1482 0.1408 12.53%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.40 0.45 0.42 0.65 0.75 0.505 0.70 -
P/RPS 1.38 0.91 0.81 1.28 1.40 1.05 1.55 -7.47%
P/EPS 4.99 9.38 8.04 9.96 9.80 6.58 9.72 -35.96%
EY 20.05 10.66 12.43 10.04 10.20 15.19 10.29 56.19%
DY 3.00 0.00 2.38 1.03 1.33 3.96 2.86 3.24%
P/NAPS 0.92 1.08 1.03 1.59 1.86 1.32 1.92 -38.84%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 14/05/15 25/02/15 17/10/14 21/08/14 15/05/14 18/02/14 -
Price 0.35 0.45 0.485 0.52 0.73 0.60 0.66 -
P/RPS 1.21 0.91 0.94 1.02 1.36 1.25 1.46 -11.79%
P/EPS 4.37 9.38 9.29 7.97 9.54 7.82 9.17 -39.07%
EY 22.91 10.66 10.76 12.55 10.48 12.79 10.91 64.20%
DY 3.43 0.00 2.06 1.28 1.37 3.33 3.03 8.64%
P/NAPS 0.81 1.08 1.19 1.27 1.82 1.57 1.81 -41.57%

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