[ECOHLDS] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
13-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 7.64%
YoY- 120.46%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 64,901 66,634 27,022 20,264 14,647 13,375 9,891 36.78%
PBT 12,431 11,969 2,744 3,357 1,426 1,119 629 64.35%
Tax -56 0 -89 -4 -1 50 0 -
NP 12,375 11,969 2,655 3,353 1,425 1,169 629 64.22%
-
NP to SH 12,377 11,969 2,691 3,340 1,515 1,351 672 62.43%
-
Tax Rate 0.45% 0.00% 3.24% 0.12% 0.07% -4.47% 0.00% -
Total Cost 52,526 54,665 24,367 16,911 13,222 12,206 9,262 33.50%
-
Net Worth 49,550 37,698 26,102 24,037 20,683 18,174 16,784 19.75%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 49,550 37,698 26,102 24,037 20,683 18,174 16,784 19.75%
NOSH 162,568 159,065 157,719 158,873 159,107 145,161 143,333 2.11%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 19.07% 17.96% 9.83% 16.55% 9.73% 8.74% 6.36% -
ROE 24.98% 31.75% 10.31% 13.89% 7.32% 7.43% 4.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 39.92 41.89 17.13 12.75 9.21 9.21 6.90 33.94%
EPS 7.61 7.52 1.71 2.10 0.95 0.93 0.47 58.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3048 0.237 0.1655 0.1513 0.13 0.1252 0.1171 17.26%
Adjusted Per Share Value based on latest NOSH - 158,873
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.43 15.84 6.42 4.82 3.48 3.18 2.35 36.80%
EPS 2.94 2.84 0.64 0.79 0.36 0.32 0.16 62.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1178 0.0896 0.062 0.0571 0.0492 0.0432 0.0399 19.75%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.35 0.23 0.10 0.09 0.08 0.12 0.12 -
P/RPS 0.88 0.55 0.58 0.71 0.87 1.30 1.74 -10.73%
P/EPS 4.60 3.06 5.86 4.28 8.40 12.89 25.60 -24.86%
EY 21.75 32.72 17.06 23.36 11.90 7.76 3.91 33.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.97 0.60 0.59 0.62 0.96 1.02 2.01%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 10/11/11 12/11/10 13/11/09 19/11/08 23/11/07 21/11/06 -
Price 0.38 0.40 0.10 0.12 0.10 0.13 0.14 -
P/RPS 0.95 0.95 0.58 0.94 1.09 1.41 2.03 -11.87%
P/EPS 4.99 5.32 5.86 5.71 10.50 13.97 29.86 -25.76%
EY 20.04 18.81 17.06 17.52 9.52 7.16 3.35 34.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.69 0.60 0.79 0.77 1.04 1.20 0.68%

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