[ECOHLDS] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -73.36%
YoY- 4.8%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 84,030 62,117 43,711 19,557 73,561 51,070 33,205 85.38%
PBT 9,955 8,861 6,840 3,350 13,763 11,302 7,230 23.69%
Tax -1,460 -896 -615 -229 -2,056 -50 0 -
NP 8,495 7,965 6,225 3,121 11,707 11,252 7,230 11.31%
-
NP to SH 8,495 7,965 6,225 3,121 11,715 11,260 7,230 11.31%
-
Tax Rate 14.67% 10.11% 8.99% 6.84% 14.94% 0.44% 0.00% -
Total Cost 75,535 54,152 37,486 16,436 61,854 39,818 25,975 103.33%
-
Net Worth 66,076 66,369 65,441 62,334 59,226 61,211 58,005 9.04%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,627 813 813 813 3,254 - - -
Div Payout % 19.15% 10.21% 13.07% 26.07% 27.78% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 66,076 66,369 65,441 62,334 59,226 61,211 58,005 9.04%
NOSH 162,709 162,709 162,709 162,709 162,709 162,709 162,709 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.11% 12.82% 14.24% 15.96% 15.91% 22.03% 21.77% -
ROE 12.86% 12.00% 9.51% 5.01% 19.78% 18.40% 12.46% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 51.64 38.18 26.86 12.02 45.21 31.39 20.41 85.36%
EPS 5.22 4.90 3.83 1.92 7.20 6.91 4.44 11.36%
DPS 1.00 0.50 0.50 0.50 2.00 0.00 0.00 -
NAPS 0.4061 0.4079 0.4022 0.3831 0.364 0.3762 0.3565 9.04%
Adjusted Per Share Value based on latest NOSH - 162,709
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.97 14.76 10.39 4.65 17.48 12.14 7.89 85.40%
EPS 2.02 1.89 1.48 0.74 2.78 2.68 1.72 11.28%
DPS 0.39 0.19 0.19 0.19 0.77 0.00 0.00 -
NAPS 0.1571 0.1578 0.1555 0.1482 0.1408 0.1455 0.1379 9.05%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.42 0.65 0.75 0.505 0.70 0.59 0.385 -
P/RPS 0.81 1.70 2.79 4.20 1.55 1.88 1.89 -43.06%
P/EPS 8.04 13.28 19.60 26.33 9.72 8.53 8.66 -4.81%
EY 12.43 7.53 5.10 3.80 10.29 11.73 11.54 5.06%
DY 2.38 0.77 0.67 0.99 2.86 0.00 0.00 -
P/NAPS 1.03 1.59 1.86 1.32 1.92 1.57 1.08 -3.10%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 17/10/14 21/08/14 15/05/14 18/02/14 12/11/13 19/08/13 -
Price 0.485 0.52 0.73 0.60 0.66 0.73 0.43 -
P/RPS 0.94 1.36 2.72 4.99 1.46 2.33 2.11 -41.58%
P/EPS 9.29 10.62 19.08 31.28 9.17 10.55 9.68 -2.69%
EY 10.76 9.41 5.24 3.20 10.91 9.48 10.33 2.74%
DY 2.06 0.96 0.68 0.83 3.03 0.00 0.00 -
P/NAPS 1.19 1.27 1.82 1.57 1.81 1.94 1.21 -1.10%

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