[ECOHLDS] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 33.66%
YoY- 344.78%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 67,464 74,482 75,395 66,634 56,604 41,001 29,207 74.82%
PBT 12,800 13,138 12,923 11,969 8,973 5,843 3,443 140.17%
Tax -56 -56 -56 0 -18 -18 -18 113.26%
NP 12,744 13,082 12,867 11,969 8,955 5,825 3,425 140.31%
-
NP to SH 12,744 13,082 12,867 11,969 8,955 5,825 3,425 140.31%
-
Tax Rate 0.44% 0.43% 0.43% 0.00% 0.20% 0.31% 0.52% -
Total Cost 54,720 61,400 62,528 54,665 47,649 35,176 25,782 65.22%
-
Net Worth 46,869 43,413 39,987 37,698 34,413 30,668 27,565 42.50%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 46,869 43,413 39,987 37,698 34,413 30,668 27,565 42.50%
NOSH 162,740 162,475 162,155 159,065 159,102 158,984 159,152 1.49%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 18.89% 17.56% 17.07% 17.96% 15.82% 14.21% 11.73% -
ROE 27.19% 30.13% 32.18% 31.75% 26.02% 18.99% 12.43% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 41.45 45.84 46.50 41.89 35.58 25.79 18.35 72.24%
EPS 7.83 8.05 7.93 7.52 5.63 3.66 2.15 136.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.288 0.2672 0.2466 0.237 0.2163 0.1929 0.1732 40.39%
Adjusted Per Share Value based on latest NOSH - 159,065
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.04 17.70 17.92 15.84 13.45 9.75 6.94 74.89%
EPS 3.03 3.11 3.06 2.84 2.13 1.38 0.81 141.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1114 0.1032 0.095 0.0896 0.0818 0.0729 0.0655 42.52%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.35 0.39 0.40 0.23 0.22 0.12 0.10 -
P/RPS 0.84 0.85 0.86 0.55 0.62 0.47 0.54 34.28%
P/EPS 4.47 4.84 5.04 3.06 3.91 3.28 4.65 -2.59%
EY 22.37 20.65 19.84 32.72 25.58 30.53 21.52 2.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.46 1.62 0.97 1.02 0.62 0.58 64.24%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 10/05/12 23/02/12 10/11/11 11/08/11 12/05/11 17/02/11 -
Price 0.46 0.38 0.49 0.40 0.24 0.14 0.10 -
P/RPS 1.11 0.83 1.05 0.95 0.67 0.54 0.54 61.73%
P/EPS 5.87 4.72 6.18 5.32 4.26 3.82 4.65 16.82%
EY 17.02 21.19 16.19 18.81 23.45 26.17 21.52 -14.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.42 1.99 1.69 1.11 0.73 0.58 96.81%

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