[ECM] QoQ TTM Result on 31-Jul-2009 [#2]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 1663.61%
YoY- -47.02%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 145,502 133,963 103,401 93,943 71,872 74,182 81,317 47.54%
PBT 50,424 45,608 -541 -8,081 -27,547 -20,203 17,173 105.45%
Tax -7,303 -4,797 24,674 26,469 26,371 25,307 2,692 -
NP 43,121 40,811 24,133 18,388 -1,176 5,104 19,865 67.88%
-
NP to SH 43,121 40,811 24,133 18,388 -1,176 5,104 19,865 67.88%
-
Tax Rate 14.48% 10.52% - - - - -15.68% -
Total Cost 102,381 93,152 79,268 75,555 73,048 69,078 61,452 40.66%
-
Net Worth 966,800 976,246 945,657 934,254 914,084 900,390 921,684 3.24%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 29,277 10,746 16,520 16,520 16,520 16,520 24,938 11.31%
Div Payout % 67.90% 26.33% 68.46% 89.85% 0.00% 323.69% 125.54% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 966,800 976,246 945,657 934,254 914,084 900,390 921,684 3.24%
NOSH 805,666 820,374 815,222 819,521 823,499 826,046 837,894 -2.58%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 29.64% 30.46% 23.34% 19.57% -1.64% 6.88% 24.43% -
ROE 4.46% 4.18% 2.55% 1.97% -0.13% 0.57% 2.16% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 18.06 16.33 12.68 11.46 8.73 8.98 9.70 51.51%
EPS 5.35 4.97 2.96 2.24 -0.14 0.62 2.37 72.33%
DPS 3.61 1.31 2.00 2.02 2.00 2.00 3.00 13.17%
NAPS 1.20 1.19 1.16 1.14 1.11 1.09 1.10 5.98%
Adjusted Per Share Value based on latest NOSH - 819,521
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 29.38 27.05 20.88 18.97 14.51 14.98 16.42 47.54%
EPS 8.71 8.24 4.87 3.71 -0.24 1.03 4.01 67.95%
DPS 5.91 2.17 3.34 3.34 3.34 3.34 5.04 11.23%
NAPS 1.952 1.971 1.9093 1.8863 1.8455 1.8179 1.8609 3.24%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.65 0.60 0.57 0.58 0.55 0.33 0.31 -
P/RPS 3.60 3.67 4.49 5.06 6.30 3.67 3.19 8.41%
P/EPS 12.14 12.06 19.25 25.85 -385.14 53.41 13.08 -4.86%
EY 8.23 8.29 5.19 3.87 -0.26 1.87 7.65 5.00%
DY 5.55 2.18 3.51 3.48 3.64 6.06 9.68 -31.05%
P/NAPS 0.54 0.50 0.49 0.51 0.50 0.30 0.28 55.12%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 09/06/10 29/03/10 07/12/09 28/09/09 16/06/09 31/03/09 22/12/08 -
Price 0.59 0.58 0.56 0.56 0.61 0.33 0.36 -
P/RPS 3.27 3.55 4.42 4.89 6.99 3.67 3.71 -8.09%
P/EPS 11.02 11.66 18.92 24.96 -427.16 53.41 15.18 -19.27%
EY 9.07 8.58 5.29 4.01 -0.23 1.87 6.59 23.80%
DY 6.12 2.26 3.57 3.60 3.28 6.06 8.33 -18.62%
P/NAPS 0.49 0.49 0.48 0.49 0.55 0.30 0.33 30.24%

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