[ECM] QoQ TTM Result on 30-Apr-2010 [#1]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
09-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 5.66%
YoY- 3766.75%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 218,343 157,946 144,413 145,502 133,963 103,401 93,943 75.19%
PBT 86,672 42,468 41,757 50,424 45,608 -541 -8,081 -
Tax -21,461 -9,973 -8,986 -7,303 -4,797 24,674 26,469 -
NP 65,211 32,495 32,771 43,121 40,811 24,133 18,388 132.01%
-
NP to SH 65,211 32,495 32,771 43,121 40,811 24,133 18,388 132.01%
-
Tax Rate 24.76% 23.48% 21.52% 14.48% 10.52% - - -
Total Cost 153,132 125,451 111,642 102,381 93,152 79,268 75,555 59.94%
-
Net Worth 988,749 977,045 946,148 966,800 976,246 945,657 934,254 3.84%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 53,259 29,277 29,277 29,277 10,746 16,520 16,520 117.76%
Div Payout % 81.67% 90.10% 89.34% 67.90% 26.33% 68.46% 89.85% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 988,749 977,045 946,148 966,800 976,246 945,657 934,254 3.84%
NOSH 817,147 821,046 815,645 805,666 820,374 815,222 819,521 -0.19%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 29.87% 20.57% 22.69% 29.64% 30.46% 23.34% 19.57% -
ROE 6.60% 3.33% 3.46% 4.46% 4.18% 2.55% 1.97% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 26.72 19.24 17.71 18.06 16.33 12.68 11.46 75.56%
EPS 7.98 3.96 4.02 5.35 4.97 2.96 2.24 132.71%
DPS 6.55 3.61 3.61 3.61 1.31 2.00 2.02 118.60%
NAPS 1.21 1.19 1.16 1.20 1.19 1.16 1.14 4.04%
Adjusted Per Share Value based on latest NOSH - 805,666
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 44.08 31.89 29.16 29.38 27.05 20.88 18.97 75.16%
EPS 13.17 6.56 6.62 8.71 8.24 4.87 3.71 132.16%
DPS 10.75 5.91 5.91 5.91 2.17 3.34 3.34 117.52%
NAPS 1.9963 1.9727 1.9103 1.952 1.971 1.9093 1.8863 3.84%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.69 0.63 0.59 0.65 0.60 0.57 0.58 -
P/RPS 2.58 3.27 3.33 3.60 3.67 4.49 5.06 -36.09%
P/EPS 8.65 15.92 14.68 12.14 12.06 19.25 25.85 -51.70%
EY 11.57 6.28 6.81 8.23 8.29 5.19 3.87 107.11%
DY 9.49 5.73 6.12 5.55 2.18 3.51 3.48 94.83%
P/NAPS 0.57 0.53 0.51 0.54 0.50 0.49 0.51 7.67%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 29/03/11 15/12/10 28/09/10 09/06/10 29/03/10 07/12/09 28/09/09 -
Price 0.73 0.69 0.61 0.59 0.58 0.56 0.56 -
P/RPS 2.73 3.59 3.45 3.27 3.55 4.42 4.89 -32.12%
P/EPS 9.15 17.43 15.18 11.02 11.66 18.92 24.96 -48.68%
EY 10.93 5.74 6.59 9.07 8.58 5.29 4.01 94.77%
DY 8.97 5.23 5.92 6.12 2.26 3.57 3.60 83.48%
P/NAPS 0.60 0.58 0.53 0.49 0.49 0.48 0.49 14.41%

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