[ECM] YoY TTM Result on 31-Oct-2011 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
14-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -6.66%
YoY- 129.88%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 44,440 59,948 168,550 247,054 157,946 103,401 81,317 -9.57%
PBT 30,034 -39,995 24,655 107,512 42,468 -541 17,173 9.75%
Tax -2,394 -3,241 -9,685 -32,814 -9,973 24,674 2,692 -
NP 27,640 -43,236 14,970 74,698 32,495 24,133 19,865 5.65%
-
NP to SH 27,640 -43,236 14,970 74,698 32,495 24,133 19,865 5.65%
-
Tax Rate 7.97% - 39.28% 30.52% 23.48% - -15.68% -
Total Cost 16,800 103,184 153,580 172,356 125,451 79,268 61,452 -19.43%
-
Net Worth 455,812 380,081 998,076 816,666 977,045 945,657 921,684 -11.06%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - 34,728 29,277 16,520 24,938 -
Div Payout % - - - 46.49% 90.10% 68.46% 125.54% -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 455,812 380,081 998,076 816,666 977,045 945,657 921,684 -11.06%
NOSH 268,125 267,663 818,095 816,666 821,046 815,222 837,894 -17.28%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 62.20% -72.12% 8.88% 30.24% 20.57% 23.34% 24.43% -
ROE 6.06% -11.38% 1.50% 9.15% 3.33% 2.55% 2.16% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 16.57 22.40 20.60 30.25 19.24 12.68 9.70 9.33%
EPS 10.31 -16.15 1.83 9.15 3.96 2.96 2.37 27.75%
DPS 0.00 0.00 0.00 4.25 3.61 2.00 3.00 -
NAPS 1.70 1.42 1.22 1.00 1.19 1.16 1.10 7.52%
Adjusted Per Share Value based on latest NOSH - 816,666
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 8.97 12.10 34.03 49.88 31.89 20.88 16.42 -9.58%
EPS 5.58 -8.73 3.02 15.08 6.56 4.87 4.01 5.65%
DPS 0.00 0.00 0.00 7.01 5.91 3.34 5.04 -
NAPS 0.9203 0.7674 2.0151 1.6489 1.9727 1.9093 1.8609 -11.06%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 1.01 1.05 0.81 0.71 0.63 0.57 0.31 -
P/RPS 6.09 4.69 3.93 2.35 3.27 4.49 3.19 11.37%
P/EPS 9.80 -6.50 44.27 7.76 15.92 19.25 13.08 -4.69%
EY 10.21 -15.38 2.26 12.88 6.28 5.19 7.65 4.92%
DY 0.00 0.00 0.00 5.99 5.73 3.51 9.68 -
P/NAPS 0.59 0.74 0.66 0.71 0.53 0.49 0.28 13.22%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 16/12/14 22/11/13 18/12/12 14/12/11 15/12/10 07/12/09 22/12/08 -
Price 0.90 1.05 0.79 0.73 0.69 0.56 0.36 -
P/RPS 5.43 4.69 3.83 2.41 3.59 4.42 3.71 6.55%
P/EPS 8.73 -6.50 43.17 7.98 17.43 18.92 15.18 -8.80%
EY 11.45 -15.38 2.32 12.53 5.74 5.29 6.59 9.63%
DY 0.00 0.00 0.00 5.82 5.23 3.57 8.33 -
P/NAPS 0.53 0.74 0.65 0.73 0.58 0.48 0.33 8.21%

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