[ECM] QoQ TTM Result on 31-Oct-2010 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
15-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- -0.84%
YoY- 34.65%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 245,237 230,157 218,343 157,946 144,413 145,502 133,963 49.81%
PBT 106,124 95,223 86,672 42,468 41,757 50,424 45,608 75.86%
Tax -26,095 -23,391 -21,461 -9,973 -8,986 -7,303 -4,797 210.26%
NP 80,029 71,832 65,211 32,495 32,771 43,121 40,811 56.86%
-
NP to SH 80,029 71,832 65,211 32,495 32,771 43,121 40,811 56.86%
-
Tax Rate 24.59% 24.56% 24.76% 23.48% 21.52% 14.48% 10.52% -
Total Cost 165,208 158,325 153,132 125,451 111,642 102,381 93,152 46.67%
-
Net Worth 816,815 813,636 988,749 977,045 946,148 966,800 976,246 -11.23%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 34,728 34,728 53,259 29,277 29,277 29,277 10,746 119.05%
Div Payout % 43.40% 48.35% 81.67% 90.10% 89.34% 67.90% 26.33% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 816,815 813,636 988,749 977,045 946,148 966,800 976,246 -11.23%
NOSH 816,815 813,636 817,147 821,046 815,645 805,666 820,374 -0.29%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 32.63% 31.21% 29.87% 20.57% 22.69% 29.64% 30.46% -
ROE 9.80% 8.83% 6.60% 3.33% 3.46% 4.46% 4.18% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 30.02 28.29 26.72 19.24 17.71 18.06 16.33 50.23%
EPS 9.80 8.83 7.98 3.96 4.02 5.35 4.97 57.44%
DPS 4.25 4.25 6.55 3.61 3.61 3.61 1.31 119.62%
NAPS 1.00 1.00 1.21 1.19 1.16 1.20 1.19 -10.97%
Adjusted Per Share Value based on latest NOSH - 821,046
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 49.51 46.47 44.08 31.89 29.16 29.38 27.05 49.79%
EPS 16.16 14.50 13.17 6.56 6.62 8.71 8.24 56.87%
DPS 7.01 7.01 10.75 5.91 5.91 5.91 2.17 118.99%
NAPS 1.6492 1.6427 1.9963 1.9727 1.9103 1.952 1.971 -11.23%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.81 0.80 0.69 0.63 0.59 0.65 0.60 -
P/RPS 2.70 2.83 2.58 3.27 3.33 3.60 3.67 -18.55%
P/EPS 8.27 9.06 8.65 15.92 14.68 12.14 12.06 -22.29%
EY 12.10 11.04 11.57 6.28 6.81 8.23 8.29 28.76%
DY 5.25 5.31 9.49 5.73 6.12 5.55 2.18 79.95%
P/NAPS 0.81 0.80 0.57 0.53 0.51 0.54 0.50 38.05%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 22/09/11 10/06/11 29/03/11 15/12/10 28/09/10 09/06/10 29/03/10 -
Price 0.63 0.79 0.73 0.69 0.61 0.59 0.58 -
P/RPS 2.10 2.79 2.73 3.59 3.45 3.27 3.55 -29.59%
P/EPS 6.43 8.95 9.15 17.43 15.18 11.02 11.66 -32.82%
EY 15.55 11.18 10.93 5.74 6.59 9.07 8.58 48.81%
DY 6.75 5.38 8.97 5.23 5.92 6.12 2.26 107.81%
P/NAPS 0.63 0.79 0.60 0.58 0.53 0.49 0.49 18.29%

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