[ECOHLDS] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
14-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -8.09%
YoY- -37.46%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 37,248 42,232 47,109 80,816 84,030 82,822 87,422 -43.28%
PBT 7,986 11,955 13,975 8,696 9,955 11,814 13,680 -30.08%
Tax 778 123 -928 -888 -1,460 -1,194 -1,230 -
NP 8,764 12,078 13,046 7,808 8,495 10,620 12,450 -20.81%
-
NP to SH 8,764 12,078 13,046 7,808 8,495 10,620 12,450 -20.81%
-
Tax Rate -9.74% -1.03% 6.64% 10.21% 14.67% 10.11% 8.99% -
Total Cost 28,484 30,154 34,063 73,008 75,535 72,202 74,972 -47.45%
-
Net Worth 74,032 73,316 70,697 68,028 66,076 66,369 65,441 8.54%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 813 1,220 1,952 - 1,627 1,084 1,627 -36.95%
Div Payout % 9.28% 10.10% 14.97% - 19.15% 10.21% 13.07% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 74,032 73,316 70,697 68,028 66,076 66,369 65,441 8.54%
NOSH 162,709 162,709 162,709 162,709 162,709 162,709 162,709 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 23.53% 28.60% 27.69% 9.66% 10.11% 12.82% 14.24% -
ROE 11.84% 16.47% 18.45% 11.48% 12.86% 16.00% 19.02% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.89 25.96 28.95 49.67 51.64 50.90 53.73 -43.29%
EPS 5.39 7.42 8.02 4.80 5.22 6.53 7.66 -20.83%
DPS 0.50 0.75 1.20 0.00 1.00 0.67 1.00 -36.92%
NAPS 0.455 0.4506 0.4345 0.4181 0.4061 0.4079 0.4022 8.54%
Adjusted Per Share Value based on latest NOSH - 162,709
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.85 10.04 11.20 19.21 19.97 19.69 20.78 -43.30%
EPS 2.08 2.87 3.10 1.86 2.02 2.52 2.96 -20.90%
DPS 0.19 0.29 0.46 0.00 0.39 0.26 0.39 -38.00%
NAPS 0.176 0.1743 0.168 0.1617 0.1571 0.1578 0.1555 8.58%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.485 0.41 0.40 0.45 0.42 0.65 0.75 -
P/RPS 2.12 1.58 1.38 0.91 0.81 1.28 1.40 31.76%
P/EPS 9.00 5.52 4.99 9.38 8.04 9.96 9.80 -5.50%
EY 11.11 18.10 20.05 10.66 12.43 10.04 10.20 5.84%
DY 1.03 1.83 3.00 0.00 2.38 1.03 1.33 -15.62%
P/NAPS 1.07 0.91 0.92 1.08 1.03 1.59 1.86 -30.76%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 12/11/15 19/08/15 14/05/15 25/02/15 17/10/14 21/08/14 -
Price 0.425 0.47 0.35 0.45 0.485 0.52 0.73 -
P/RPS 1.86 1.81 1.21 0.91 0.94 1.02 1.36 23.14%
P/EPS 7.89 6.33 4.37 9.38 9.29 7.97 9.54 -11.86%
EY 12.67 15.79 22.91 10.66 10.76 12.55 10.48 13.44%
DY 1.18 1.60 3.43 0.00 2.06 1.28 1.37 -9.44%
P/NAPS 0.93 1.04 0.81 1.08 1.19 1.27 1.82 -36.00%

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