[ECOHLDS] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -2.88%
YoY- 3.41%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 63,184 60,201 62,134 64,901 67,464 74,482 75,395 -11.12%
PBT 13,669 12,802 13,171 12,431 12,800 13,138 12,923 3.81%
Tax -93 -93 -93 -56 -56 -56 -56 40.28%
NP 13,576 12,709 13,078 12,375 12,744 13,082 12,867 3.64%
-
NP to SH 13,577 12,710 13,079 12,377 12,744 13,082 12,867 3.64%
-
Tax Rate 0.68% 0.73% 0.71% 0.45% 0.44% 0.43% 0.43% -
Total Cost 49,608 47,492 49,056 52,526 54,720 61,400 62,528 -14.31%
-
Net Worth 58,078 53,759 50,674 49,550 46,869 43,413 39,987 28.28%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,438 1,624 1,624 - - - - -
Div Payout % 17.96% 12.78% 12.42% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 58,078 53,759 50,674 49,550 46,869 43,413 39,987 28.28%
NOSH 162,709 162,709 162,417 162,568 162,740 162,475 162,155 0.22%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 21.49% 21.11% 21.05% 19.07% 18.89% 17.56% 17.07% -
ROE 23.38% 23.64% 25.81% 24.98% 27.19% 30.13% 32.18% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 38.78 37.00 38.26 39.92 41.45 45.84 46.50 -11.40%
EPS 8.33 7.81 8.05 7.61 7.83 8.05 7.93 3.33%
DPS 1.50 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.3565 0.3304 0.312 0.3048 0.288 0.2672 0.2466 27.88%
Adjusted Per Share Value based on latest NOSH - 162,568
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.02 14.31 14.77 15.43 16.04 17.70 17.92 -11.11%
EPS 3.23 3.02 3.11 2.94 3.03 3.11 3.06 3.67%
DPS 0.58 0.39 0.39 0.00 0.00 0.00 0.00 -
NAPS 0.138 0.1278 0.1204 0.1178 0.1114 0.1032 0.095 28.29%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.385 0.345 0.37 0.35 0.35 0.39 0.40 -
P/RPS 0.99 0.93 0.97 0.88 0.84 0.85 0.86 9.84%
P/EPS 4.62 4.42 4.59 4.60 4.47 4.84 5.04 -5.64%
EY 21.65 22.64 21.76 21.75 22.37 20.65 19.84 5.99%
DY 3.90 2.90 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.04 1.19 1.15 1.22 1.46 1.62 -23.70%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 23/05/13 21/02/13 08/11/12 09/08/12 10/05/12 23/02/12 -
Price 0.43 0.41 0.335 0.38 0.46 0.38 0.49 -
P/RPS 1.11 1.11 0.88 0.95 1.11 0.83 1.05 3.77%
P/EPS 5.16 5.25 4.16 4.99 5.87 4.72 6.18 -11.34%
EY 19.38 19.05 24.04 20.04 17.02 21.19 16.19 12.75%
DY 3.49 2.44 2.99 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.24 1.07 1.25 1.60 1.42 1.99 -28.24%

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