[ECM] YoY TTM Result on 31-Oct-2008 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
22-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -42.77%
YoY- -76.96%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 247,054 157,946 103,401 81,317 199,297 95,634 88,728 18.60%
PBT 107,512 42,468 -541 17,173 85,273 15,132 57,708 10.92%
Tax -32,814 -9,973 24,674 2,692 954 -1,081 -7,551 27.73%
NP 74,698 32,495 24,133 19,865 86,227 14,051 50,157 6.86%
-
NP to SH 74,698 32,495 24,133 19,865 86,227 14,051 50,157 6.86%
-
Tax Rate 30.52% 23.48% - -15.68% -1.12% 7.14% 13.08% -
Total Cost 172,356 125,451 79,268 61,452 113,070 81,583 38,571 28.32%
-
Net Worth 816,666 977,045 945,657 921,684 923,468 853,768 712,842 2.29%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div 34,728 29,277 16,520 24,938 8,313 - 7,706 28.50%
Div Payout % 46.49% 90.10% 68.46% 125.54% 9.64% - 15.36% -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 816,666 977,045 945,657 921,684 923,468 853,768 712,842 2.29%
NOSH 816,666 821,046 815,222 837,894 831,055 828,901 780,256 0.76%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 30.24% 20.57% 23.34% 24.43% 43.27% 14.69% 56.53% -
ROE 9.15% 3.33% 2.55% 2.16% 9.34% 1.65% 7.04% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 30.25 19.24 12.68 9.70 23.98 11.54 11.37 17.70%
EPS 9.15 3.96 2.96 2.37 10.38 1.70 6.43 6.05%
DPS 4.25 3.61 2.00 3.00 1.00 0.00 1.00 27.25%
NAPS 1.00 1.19 1.16 1.10 1.1112 1.03 0.9136 1.51%
Adjusted Per Share Value based on latest NOSH - 837,894
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 49.88 31.89 20.88 16.42 40.24 19.31 17.91 18.60%
EPS 15.08 6.56 4.87 4.01 17.41 2.84 10.13 6.85%
DPS 7.01 5.91 3.34 5.04 1.68 0.00 1.56 28.44%
NAPS 1.6489 1.9727 1.9093 1.8609 1.8645 1.7238 1.4392 2.29%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.71 0.63 0.57 0.31 0.83 0.61 0.12 -
P/RPS 2.35 3.27 4.49 3.19 3.46 5.29 1.06 14.18%
P/EPS 7.76 15.92 19.25 13.08 8.00 35.99 1.87 26.75%
EY 12.88 6.28 5.19 7.65 12.50 2.78 53.57 -21.13%
DY 5.99 5.73 3.51 9.68 1.20 0.00 8.33 -5.34%
P/NAPS 0.71 0.53 0.49 0.28 0.75 0.59 0.13 32.68%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 14/12/11 15/12/10 07/12/09 22/12/08 13/12/07 12/12/06 13/12/05 -
Price 0.73 0.69 0.56 0.36 0.78 0.61 0.14 -
P/RPS 2.41 3.59 4.42 3.71 3.25 5.29 1.23 11.85%
P/EPS 7.98 17.43 18.92 15.18 7.52 35.99 2.18 24.13%
EY 12.53 5.74 5.29 6.59 13.30 2.78 45.92 -19.45%
DY 5.82 5.23 3.57 8.33 1.28 0.00 7.14 -3.34%
P/NAPS 0.73 0.58 0.48 0.33 0.70 0.59 0.15 30.16%

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