[ECOHLDS] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- 1.65%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 48,000 84,030 73,561 62,134 75,395 29,207 22,335 13.59%
PBT 8,843 9,955 13,763 13,171 12,923 3,443 3,101 19.07%
Tax 480 -1,460 -2,056 -93 -56 -18 -75 -
NP 9,323 8,495 11,707 13,078 12,867 3,425 3,026 20.61%
-
NP to SH 9,323 8,495 11,715 13,079 12,867 3,425 3,044 20.49%
-
Tax Rate -5.43% 14.67% 14.94% 0.71% 0.43% 0.52% 2.42% -
Total Cost 38,677 75,535 61,854 49,056 62,528 25,782 19,309 12.26%
-
Net Worth 74,586 66,076 59,226 50,779 40,144 27,529 24,605 20.29%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 813 1,627 3,254 2,441 - - - -
Div Payout % 8.73% 19.15% 27.78% 18.67% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 74,586 66,076 59,226 50,779 40,144 27,529 24,605 20.29%
NOSH 162,709 162,709 162,709 162,755 162,792 158,944 158,541 0.43%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 19.42% 10.11% 15.91% 21.05% 17.07% 11.73% 13.55% -
ROE 12.50% 12.86% 19.78% 25.76% 32.05% 12.44% 12.37% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 29.50 51.64 45.21 38.18 46.31 18.38 14.09 13.09%
EPS 5.73 5.22 7.20 8.04 8.09 2.16 1.92 19.97%
DPS 0.50 1.00 2.00 1.50 0.00 0.00 0.00 -
NAPS 0.4584 0.4061 0.364 0.312 0.2466 0.1732 0.1552 19.77%
Adjusted Per Share Value based on latest NOSH - 162,417
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 11.41 19.97 17.48 14.77 17.92 6.94 5.31 13.58%
EPS 2.22 2.02 2.78 3.11 3.06 0.81 0.72 20.63%
DPS 0.19 0.39 0.77 0.58 0.00 0.00 0.00 -
NAPS 0.1773 0.1571 0.1408 0.1207 0.0954 0.0654 0.0585 20.28%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.485 0.42 0.70 0.37 0.40 0.10 0.12 -
P/RPS 1.64 0.81 1.55 0.97 0.86 0.54 0.85 11.57%
P/EPS 8.46 8.04 9.72 4.60 5.06 4.64 6.25 5.17%
EY 11.81 12.43 10.29 21.72 19.76 21.55 16.00 -4.93%
DY 1.03 2.38 2.86 4.05 0.00 0.00 0.00 -
P/NAPS 1.06 1.03 1.92 1.19 1.62 0.58 0.77 5.46%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 25/02/15 18/02/14 21/02/13 23/02/12 17/02/11 23/02/10 -
Price 0.425 0.485 0.66 0.335 0.49 0.10 0.12 -
P/RPS 1.44 0.94 1.46 0.88 1.06 0.54 0.85 9.17%
P/EPS 7.42 9.29 9.17 4.17 6.20 4.64 6.25 2.89%
EY 13.48 10.76 10.91 23.99 16.13 21.55 16.00 -2.81%
DY 1.18 2.06 3.03 4.48 0.00 0.00 0.00 -
P/NAPS 0.93 1.19 1.81 1.07 1.99 0.58 0.77 3.19%

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