[ECOHLDS] YoY Quarter 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
QoQ- -20.97%
YoY- 33.44%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Quarter Result
31/05/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,948 21,913 22,491 14,932 17,699 8,938 6,753 -15.42%
PBT 163 1,094 2,460 2,895 2,155 1,201 502 -14.06%
Tax 48 -564 -2,006 -93 -56 0 -71 -
NP 211 530 454 2,802 2,099 1,201 431 -9.17%
-
NP to SH 211 530 454 2,801 2,099 1,201 467 -10.15%
-
Tax Rate -29.45% 51.55% 81.54% 3.21% 2.60% 0.00% 14.14% -
Total Cost 1,737 21,383 22,037 12,130 15,600 7,737 6,322 -15.98%
-
Net Worth 71,087 66,076 59,226 50,674 39,987 27,565 24,992 15.13%
Dividend
31/05/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 813 2,440 1,624 - - - -
Div Payout % - 153.50% 537.59% 57.99% - - - -
Equity
31/05/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 71,087 66,076 59,226 50,674 39,987 27,565 24,992 15.13%
NOSH 162,709 162,709 162,709 162,417 162,155 159,152 161,034 0.13%
Ratio Analysis
31/05/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.83% 2.42% 2.02% 18.77% 11.86% 13.44% 6.38% -
ROE 0.30% 0.80% 0.77% 5.53% 5.25% 4.36% 1.87% -
Per Share
31/05/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.20 13.47 13.82 9.19 10.91 5.62 4.19 -15.50%
EPS 0.13 0.33 0.28 1.72 1.32 0.76 0.29 -10.25%
DPS 0.00 0.50 1.50 1.00 0.00 0.00 0.00 -
NAPS 0.4369 0.4061 0.364 0.312 0.2466 0.1732 0.1552 14.97%
Adjusted Per Share Value based on latest NOSH - 162,417
31/05/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.46 5.21 5.35 3.55 4.21 2.12 1.61 -15.53%
EPS 0.05 0.13 0.11 0.67 0.50 0.29 0.11 -10.08%
DPS 0.00 0.19 0.58 0.39 0.00 0.00 0.00 -
NAPS 0.169 0.1571 0.1408 0.1204 0.095 0.0655 0.0594 15.13%
Price Multiplier on Financial Quarter End Date
31/05/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/05/17 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.365 0.42 0.70 0.37 0.40 0.10 0.12 -
P/RPS 30.49 3.12 5.06 4.02 3.66 1.78 2.86 37.57%
P/EPS 281.46 128.94 250.87 21.45 30.90 13.25 41.38 29.48%
EY 0.36 0.78 0.40 4.66 3.24 7.55 2.42 -22.64%
DY 0.00 1.19 2.14 2.70 0.00 0.00 0.00 -
P/NAPS 0.84 1.03 1.92 1.19 1.62 0.58 0.77 1.17%
Price Multiplier on Announcement Date
31/05/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 20/07/17 25/02/15 18/02/14 21/02/13 23/02/12 17/02/11 23/02/10 -
Price 0.32 0.485 0.66 0.335 0.49 0.10 0.12 -
P/RPS 26.73 3.60 4.77 3.64 4.49 1.78 2.86 35.15%
P/EPS 246.76 148.89 236.54 19.43 37.85 13.25 41.38 27.21%
EY 0.41 0.67 0.42 5.15 2.64 7.55 2.42 -21.28%
DY 0.00 1.03 2.27 2.99 0.00 0.00 0.00 -
P/NAPS 0.73 1.19 1.81 1.07 1.99 0.58 0.77 -0.71%

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