[ECM] QoQ TTM Result on 31-Jan-2011 [#4]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
29-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
QoQ- 100.68%
YoY- 59.79%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 247,054 245,237 230,157 218,343 157,946 144,413 145,502 42.18%
PBT 107,512 106,124 95,223 86,672 42,468 41,757 50,424 65.42%
Tax -32,814 -26,095 -23,391 -21,461 -9,973 -8,986 -7,303 171.55%
NP 74,698 80,029 71,832 65,211 32,495 32,771 43,121 44.09%
-
NP to SH 74,698 80,029 71,832 65,211 32,495 32,771 43,121 44.09%
-
Tax Rate 30.52% 24.59% 24.56% 24.76% 23.48% 21.52% 14.48% -
Total Cost 172,356 165,208 158,325 153,132 125,451 111,642 102,381 41.38%
-
Net Worth 816,666 816,815 813,636 988,749 977,045 946,148 966,800 -10.61%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 34,728 34,728 34,728 53,259 29,277 29,277 29,277 12.02%
Div Payout % 46.49% 43.40% 48.35% 81.67% 90.10% 89.34% 67.90% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 816,666 816,815 813,636 988,749 977,045 946,148 966,800 -10.61%
NOSH 816,666 816,815 813,636 817,147 821,046 815,645 805,666 0.90%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 30.24% 32.63% 31.21% 29.87% 20.57% 22.69% 29.64% -
ROE 9.15% 9.80% 8.83% 6.60% 3.33% 3.46% 4.46% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 30.25 30.02 28.29 26.72 19.24 17.71 18.06 40.90%
EPS 9.15 9.80 8.83 7.98 3.96 4.02 5.35 42.87%
DPS 4.25 4.25 4.25 6.55 3.61 3.61 3.61 11.46%
NAPS 1.00 1.00 1.00 1.21 1.19 1.16 1.20 -11.41%
Adjusted Per Share Value based on latest NOSH - 817,147
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 49.88 49.51 46.47 44.08 31.89 29.16 29.38 42.17%
EPS 15.08 16.16 14.50 13.17 6.56 6.62 8.71 44.04%
DPS 7.01 7.01 7.01 10.75 5.91 5.91 5.91 12.01%
NAPS 1.6489 1.6492 1.6427 1.9963 1.9727 1.9103 1.952 -10.61%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.71 0.81 0.80 0.69 0.63 0.59 0.65 -
P/RPS 2.35 2.70 2.83 2.58 3.27 3.33 3.60 -24.69%
P/EPS 7.76 8.27 9.06 8.65 15.92 14.68 12.14 -25.73%
EY 12.88 12.10 11.04 11.57 6.28 6.81 8.23 34.68%
DY 5.99 5.25 5.31 9.49 5.73 6.12 5.55 5.20%
P/NAPS 0.71 0.81 0.80 0.57 0.53 0.51 0.54 19.95%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 14/12/11 22/09/11 10/06/11 29/03/11 15/12/10 28/09/10 09/06/10 -
Price 0.73 0.63 0.79 0.73 0.69 0.61 0.59 -
P/RPS 2.41 2.10 2.79 2.73 3.59 3.45 3.27 -18.36%
P/EPS 7.98 6.43 8.95 9.15 17.43 15.18 11.02 -19.31%
EY 12.53 15.55 11.18 10.93 5.74 6.59 9.07 23.96%
DY 5.82 6.75 5.38 8.97 5.23 5.92 6.12 -3.28%
P/NAPS 0.73 0.63 0.79 0.60 0.58 0.53 0.49 30.34%

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