[ECOHLDS] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
17-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -21.33%
YoY- -40.11%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 70,700 84,677 84,030 84,619 84,078 78,173 73,572 -2.62%
PBT 8,971 8,778 9,954 11,342 13,393 14,156 13,784 -24.95%
Tax -1,265 -1,453 -1,460 -2,926 -2,695 -2,309 -2,080 -28.28%
NP 7,706 7,325 8,494 8,416 10,698 11,847 11,704 -24.37%
-
NP to SH 7,706 7,325 8,494 8,416 10,698 11,847 11,704 -24.37%
-
Tax Rate 14.10% 16.55% 14.67% 25.80% 20.12% 16.31% 15.09% -
Total Cost 62,994 77,352 75,536 76,203 73,380 66,326 61,868 1.21%
-
Net Worth 70,697 68,028 66,076 66,331 65,441 62,334 59,019 12.82%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 1,627 813 1,627 3,245 3,245 4,060 3,246 -36.98%
Div Payout % 21.11% 11.11% 19.16% 38.57% 30.34% 34.27% 27.74% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 70,697 68,028 66,076 66,331 65,441 62,334 59,019 12.82%
NOSH 162,709 162,709 162,709 162,709 162,709 162,709 162,709 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.90% 8.65% 10.11% 9.95% 12.72% 15.15% 15.91% -
ROE 10.90% 10.77% 12.85% 12.69% 16.35% 19.01% 19.83% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 43.45 52.04 51.64 52.04 51.67 48.04 45.37 -2.84%
EPS 4.74 4.50 5.22 5.18 6.57 7.28 7.22 -24.52%
DPS 1.00 0.50 1.00 2.00 2.00 2.50 2.00 -37.08%
NAPS 0.4345 0.4181 0.4061 0.4079 0.4022 0.3831 0.364 12.56%
Adjusted Per Share Value based on latest NOSH - 162,709
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 16.80 20.13 19.97 20.11 19.98 18.58 17.49 -2.65%
EPS 1.83 1.74 2.02 2.00 2.54 2.82 2.78 -24.38%
DPS 0.39 0.19 0.39 0.77 0.77 0.97 0.77 -36.53%
NAPS 0.168 0.1617 0.1571 0.1577 0.1555 0.1482 0.1403 12.80%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.40 0.45 0.42 0.65 0.75 0.505 0.70 -
P/RPS 0.92 0.86 0.81 1.25 1.45 1.05 1.54 -29.13%
P/EPS 8.45 10.00 8.05 12.56 11.41 6.94 9.70 -8.81%
EY 11.84 10.00 12.43 7.96 8.77 14.42 10.31 9.69%
DY 2.50 1.11 2.38 3.08 2.67 4.95 2.86 -8.60%
P/NAPS 0.92 1.08 1.03 1.59 1.86 1.32 1.92 -38.84%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 14/05/15 25/02/15 17/10/14 21/08/14 15/05/14 18/02/14 -
Price 0.35 0.45 0.485 0.52 0.73 0.60 0.66 -
P/RPS 0.81 0.86 0.94 1.00 1.41 1.25 1.45 -32.24%
P/EPS 7.39 10.00 9.29 10.05 11.10 8.24 9.14 -13.24%
EY 13.53 10.00 10.76 9.95 9.01 12.14 10.94 15.26%
DY 2.86 1.11 2.06 3.85 2.74 4.17 3.03 -3.78%
P/NAPS 0.81 1.08 1.19 1.27 1.82 1.57 1.81 -41.57%

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