[ECOHLDS] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -16.72%
YoY- -10.51%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 84,619 84,078 78,173 73,572 66,002 63,184 60,201 25.45%
PBT 11,342 13,393 14,156 13,784 14,197 13,669 12,802 -7.74%
Tax -2,926 -2,695 -2,309 -2,080 -143 -93 -93 894.52%
NP 8,416 10,698 11,847 11,704 14,054 13,576 12,709 -24.00%
-
NP to SH 8,416 10,698 11,847 11,704 14,053 13,577 12,710 -24.01%
-
Tax Rate 25.80% 20.12% 16.31% 15.09% 1.01% 0.68% 0.73% -
Total Cost 76,203 73,380 66,326 61,868 51,948 49,608 47,492 37.01%
-
Net Worth 66,331 65,441 62,334 59,019 61,211 58,078 53,759 15.02%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 3,245 3,245 4,060 3,246 2,438 2,438 1,624 58.57%
Div Payout % 38.57% 30.34% 34.27% 27.74% 17.35% 17.96% 12.78% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 66,331 65,441 62,334 59,019 61,211 58,078 53,759 15.02%
NOSH 162,709 162,709 162,709 162,709 162,709 162,709 162,709 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.95% 12.72% 15.15% 15.91% 21.29% 21.49% 21.11% -
ROE 12.69% 16.35% 19.01% 19.83% 22.96% 23.38% 23.64% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 52.04 51.67 48.04 45.37 40.56 38.78 37.00 25.50%
EPS 5.18 6.57 7.28 7.22 8.64 8.33 7.81 -23.92%
DPS 2.00 2.00 2.50 2.00 1.50 1.50 1.00 58.67%
NAPS 0.4079 0.4022 0.3831 0.364 0.3762 0.3565 0.3304 15.06%
Adjusted Per Share Value based on latest NOSH - 162,709
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 20.11 19.98 18.58 17.49 15.69 15.02 14.31 25.43%
EPS 2.00 2.54 2.82 2.78 3.34 3.23 3.02 -24.00%
DPS 0.77 0.77 0.97 0.77 0.58 0.58 0.39 57.31%
NAPS 0.1577 0.1555 0.1482 0.1403 0.1455 0.138 0.1278 15.03%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.65 0.75 0.505 0.70 0.59 0.385 0.345 -
P/RPS 1.25 1.45 1.05 1.54 1.45 0.99 0.93 21.76%
P/EPS 12.56 11.41 6.94 9.70 6.83 4.62 4.42 100.49%
EY 7.96 8.77 14.42 10.31 14.64 21.65 22.64 -50.15%
DY 3.08 2.67 4.95 2.86 2.54 3.90 2.90 4.09%
P/NAPS 1.59 1.86 1.32 1.92 1.57 1.08 1.04 32.67%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/10/14 21/08/14 15/05/14 18/02/14 12/11/13 19/08/13 23/05/13 -
Price 0.52 0.73 0.60 0.66 0.73 0.43 0.41 -
P/RPS 1.00 1.41 1.25 1.45 1.80 1.11 1.11 -6.71%
P/EPS 10.05 11.10 8.24 9.14 8.45 5.16 5.25 54.11%
EY 9.95 9.01 12.14 10.94 11.83 19.38 19.05 -35.11%
DY 3.85 2.74 4.17 3.03 2.05 3.49 2.44 35.49%
P/NAPS 1.27 1.82 1.57 1.81 1.94 1.21 1.24 1.60%

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