[ECOHLDS] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
12-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -7.84%
YoY- -19.43%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 66,002 64,901 66,634 27,022 20,264 14,647 13,375 30.44%
PBT 14,197 12,431 11,969 2,744 3,357 1,426 1,119 52.66%
Tax -143 -56 0 -89 -4 -1 50 -
NP 14,054 12,375 11,969 2,655 3,353 1,425 1,169 51.29%
-
NP to SH 14,053 12,377 11,969 2,691 3,340 1,515 1,351 47.69%
-
Tax Rate 1.01% 0.45% 0.00% 3.24% 0.12% 0.07% -4.47% -
Total Cost 51,948 52,526 54,665 24,367 16,911 13,222 12,206 27.27%
-
Net Worth 61,211 49,550 37,698 26,102 24,037 20,683 18,174 22.40%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 2,438 - - - - - - -
Div Payout % 17.35% - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 61,211 49,550 37,698 26,102 24,037 20,683 18,174 22.40%
NOSH 162,709 162,568 159,065 157,719 158,873 159,107 145,161 1.91%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 21.29% 19.07% 17.96% 9.83% 16.55% 9.73% 8.74% -
ROE 22.96% 24.98% 31.75% 10.31% 13.89% 7.32% 7.43% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 40.56 39.92 41.89 17.13 12.75 9.21 9.21 27.99%
EPS 8.64 7.61 7.52 1.71 2.10 0.95 0.93 44.94%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3762 0.3048 0.237 0.1655 0.1513 0.13 0.1252 20.10%
Adjusted Per Share Value based on latest NOSH - 157,719
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.69 15.43 15.84 6.42 4.82 3.48 3.18 30.44%
EPS 3.34 2.94 2.84 0.64 0.79 0.36 0.32 47.77%
DPS 0.58 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1455 0.1178 0.0896 0.062 0.0571 0.0492 0.0432 22.40%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.59 0.35 0.23 0.10 0.09 0.08 0.12 -
P/RPS 1.45 0.88 0.55 0.58 0.71 0.87 1.30 1.83%
P/EPS 6.83 4.60 3.06 5.86 4.28 8.40 12.89 -10.03%
EY 14.64 21.75 32.72 17.06 23.36 11.90 7.76 11.14%
DY 2.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.15 0.97 0.60 0.59 0.62 0.96 8.53%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 12/11/13 08/11/12 10/11/11 12/11/10 13/11/09 19/11/08 23/11/07 -
Price 0.73 0.38 0.40 0.10 0.12 0.10 0.13 -
P/RPS 1.80 0.95 0.95 0.58 0.94 1.09 1.41 4.15%
P/EPS 8.45 4.99 5.32 5.86 5.71 10.50 13.97 -8.03%
EY 11.83 20.04 18.81 17.06 17.52 9.52 7.16 8.72%
DY 2.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.25 1.69 0.60 0.79 0.77 1.04 10.93%

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