[ECOHLDS] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 70.07%
YoY- 89.55%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 75,395 66,634 56,604 41,001 29,207 27,022 26,042 102.73%
PBT 12,923 11,969 8,973 5,843 3,443 2,744 2,988 164.74%
Tax -56 0 -18 -18 -18 -89 -75 -17.65%
NP 12,867 11,969 8,955 5,825 3,425 2,655 2,913 168.48%
-
NP to SH 12,867 11,969 8,955 5,825 3,425 2,691 2,920 168.05%
-
Tax Rate 0.43% 0.00% 0.20% 0.31% 0.52% 3.24% 2.51% -
Total Cost 62,528 54,665 47,649 35,176 25,782 24,367 23,129 93.71%
-
Net Worth 39,987 37,698 34,413 30,668 27,565 26,102 25,611 34.47%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 39,987 37,698 34,413 30,668 27,565 26,102 25,611 34.47%
NOSH 162,155 159,065 159,102 158,984 159,152 157,719 160,270 0.78%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.07% 17.96% 15.82% 14.21% 11.73% 9.83% 11.19% -
ROE 32.18% 31.75% 26.02% 18.99% 12.43% 10.31% 11.40% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 46.50 41.89 35.58 25.79 18.35 17.13 16.25 101.17%
EPS 7.93 7.52 5.63 3.66 2.15 1.71 1.82 166.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2466 0.237 0.2163 0.1929 0.1732 0.1655 0.1598 33.43%
Adjusted Per Share Value based on latest NOSH - 158,984
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 17.92 15.84 13.45 9.75 6.94 6.42 6.19 102.73%
EPS 3.06 2.84 2.13 1.38 0.81 0.64 0.69 169.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.095 0.0896 0.0818 0.0729 0.0655 0.062 0.0609 34.39%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.40 0.23 0.22 0.12 0.10 0.10 0.12 -
P/RPS 0.86 0.55 0.62 0.47 0.54 0.58 0.74 10.50%
P/EPS 5.04 3.06 3.91 3.28 4.65 5.86 6.59 -16.32%
EY 19.84 32.72 25.58 30.53 21.52 17.06 15.18 19.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.97 1.02 0.62 0.58 0.60 0.75 66.86%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 10/11/11 11/08/11 12/05/11 17/02/11 12/11/10 13/08/10 -
Price 0.49 0.40 0.24 0.14 0.10 0.10 0.12 -
P/RPS 1.05 0.95 0.67 0.54 0.54 0.58 0.74 26.19%
P/EPS 6.18 5.32 4.26 3.82 4.65 5.86 6.59 -4.18%
EY 16.19 18.81 23.45 26.17 21.52 17.06 15.18 4.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.69 1.11 0.73 0.58 0.60 0.75 91.31%

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