[ECOHLDS] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
11-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 53.73%
YoY- 206.68%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 74,482 75,395 66,634 56,604 41,001 29,207 27,022 96.46%
PBT 13,138 12,923 11,969 8,973 5,843 3,443 2,744 183.80%
Tax -56 -56 0 -18 -18 -18 -89 -26.55%
NP 13,082 12,867 11,969 8,955 5,825 3,425 2,655 189.28%
-
NP to SH 13,082 12,867 11,969 8,955 5,825 3,425 2,691 186.69%
-
Tax Rate 0.43% 0.43% 0.00% 0.20% 0.31% 0.52% 3.24% -
Total Cost 61,400 62,528 54,665 47,649 35,176 25,782 24,367 85.06%
-
Net Worth 43,413 39,987 37,698 34,413 30,668 27,565 26,102 40.33%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 43,413 39,987 37,698 34,413 30,668 27,565 26,102 40.33%
NOSH 162,475 162,155 159,065 159,102 158,984 159,152 157,719 1.99%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 17.56% 17.07% 17.96% 15.82% 14.21% 11.73% 9.83% -
ROE 30.13% 32.18% 31.75% 26.02% 18.99% 12.43% 10.31% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 45.84 46.50 41.89 35.58 25.79 18.35 17.13 92.63%
EPS 8.05 7.93 7.52 5.63 3.66 2.15 1.71 180.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2672 0.2466 0.237 0.2163 0.1929 0.1732 0.1655 37.58%
Adjusted Per Share Value based on latest NOSH - 159,102
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 17.70 17.92 15.84 13.45 9.75 6.94 6.42 96.49%
EPS 3.11 3.06 2.84 2.13 1.38 0.81 0.64 186.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1032 0.095 0.0896 0.0818 0.0729 0.0655 0.062 40.40%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.39 0.40 0.23 0.22 0.12 0.10 0.10 -
P/RPS 0.85 0.86 0.55 0.62 0.47 0.54 0.58 28.99%
P/EPS 4.84 5.04 3.06 3.91 3.28 4.65 5.86 -11.95%
EY 20.65 19.84 32.72 25.58 30.53 21.52 17.06 13.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.62 0.97 1.02 0.62 0.58 0.60 80.81%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 10/05/12 23/02/12 10/11/11 11/08/11 12/05/11 17/02/11 12/11/10 -
Price 0.38 0.49 0.40 0.24 0.14 0.10 0.10 -
P/RPS 0.83 1.05 0.95 0.67 0.54 0.54 0.58 26.96%
P/EPS 4.72 6.18 5.32 4.26 3.82 4.65 5.86 -13.41%
EY 21.19 16.19 18.81 23.45 26.17 21.52 17.06 15.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.99 1.69 1.11 0.73 0.58 0.60 77.49%

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