[ECOHLDS] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -9.7%
YoY- -21.2%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 84,677 84,030 84,619 84,078 78,173 73,572 66,002 18.08%
PBT 8,778 9,954 11,342 13,393 14,156 13,784 14,197 -27.44%
Tax -1,453 -1,460 -2,926 -2,695 -2,309 -2,080 -143 369.78%
NP 7,325 8,494 8,416 10,698 11,847 11,704 14,054 -35.26%
-
NP to SH 7,325 8,494 8,416 10,698 11,847 11,704 14,053 -35.25%
-
Tax Rate 16.55% 14.67% 25.80% 20.12% 16.31% 15.09% 1.01% -
Total Cost 77,352 75,536 76,203 73,380 66,326 61,868 51,948 30.42%
-
Net Worth 68,028 66,076 66,331 65,441 62,334 59,019 61,211 7.30%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 813 1,627 3,245 3,245 4,060 3,246 2,438 -51.94%
Div Payout % 11.11% 19.16% 38.57% 30.34% 34.27% 27.74% 17.35% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 68,028 66,076 66,331 65,441 62,334 59,019 61,211 7.30%
NOSH 162,709 162,709 162,709 162,709 162,709 162,709 162,709 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.65% 10.11% 9.95% 12.72% 15.15% 15.91% 21.29% -
ROE 10.77% 12.85% 12.69% 16.35% 19.01% 19.83% 22.96% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 52.04 51.64 52.04 51.67 48.04 45.37 40.56 18.09%
EPS 4.50 5.22 5.18 6.57 7.28 7.22 8.64 -35.29%
DPS 0.50 1.00 2.00 2.00 2.50 2.00 1.50 -51.95%
NAPS 0.4181 0.4061 0.4079 0.4022 0.3831 0.364 0.3762 7.30%
Adjusted Per Share Value based on latest NOSH - 162,709
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 20.13 19.97 20.11 19.98 18.58 17.49 15.69 18.09%
EPS 1.74 2.02 2.00 2.54 2.82 2.78 3.34 -35.28%
DPS 0.19 0.39 0.77 0.77 0.97 0.77 0.58 -52.51%
NAPS 0.1617 0.1571 0.1577 0.1555 0.1482 0.1403 0.1455 7.29%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.45 0.42 0.65 0.75 0.505 0.70 0.59 -
P/RPS 0.86 0.81 1.25 1.45 1.05 1.54 1.45 -29.43%
P/EPS 10.00 8.05 12.56 11.41 6.94 9.70 6.83 28.96%
EY 10.00 12.43 7.96 8.77 14.42 10.31 14.64 -22.45%
DY 1.11 2.38 3.08 2.67 4.95 2.86 2.54 -42.44%
P/NAPS 1.08 1.03 1.59 1.86 1.32 1.92 1.57 -22.09%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 14/05/15 25/02/15 17/10/14 21/08/14 15/05/14 18/02/14 12/11/13 -
Price 0.45 0.485 0.52 0.73 0.60 0.66 0.73 -
P/RPS 0.86 0.94 1.00 1.41 1.25 1.45 1.80 -38.91%
P/EPS 10.00 9.29 10.05 11.10 8.24 9.14 8.45 11.89%
EY 10.00 10.76 9.95 9.01 12.14 10.94 11.83 -10.60%
DY 1.11 2.06 3.85 2.74 4.17 3.03 2.05 -33.59%
P/NAPS 1.08 1.19 1.27 1.82 1.57 1.81 1.94 -32.35%

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