[EKOWOOD] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -3.4%
YoY- 3.32%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 153,768 138,188 153,726 149,445 150,322 149,824 131,558 10.99%
PBT 20,702 20,540 19,718 20,200 20,708 19,752 14,539 26.64%
Tax 308 1,404 -2,060 -3,956 -3,860 -1,392 -485 -
NP 21,010 21,944 17,658 16,244 16,848 18,360 14,054 30.83%
-
NP to SH 21,054 22,016 17,587 16,198 16,768 18,360 14,030 31.17%
-
Tax Rate -1.49% -6.84% 10.45% 19.58% 18.64% 7.05% 3.34% -
Total Cost 132,758 116,244 136,068 133,201 133,474 131,464 117,504 8.50%
-
Net Worth 151,961 151,024 146,995 141,533 137,900 137,868 133,539 9.02%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 151,961 151,024 146,995 141,533 137,900 137,868 133,539 9.02%
NOSH 167,894 167,804 167,975 167,972 168,170 168,131 168,016 -0.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.66% 15.88% 11.49% 10.87% 11.21% 12.25% 10.68% -
ROE 13.85% 14.58% 11.96% 11.45% 12.16% 13.32% 10.51% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 91.59 82.35 91.52 88.97 89.39 89.11 78.30 11.04%
EPS 12.54 13.12 10.47 9.64 9.98 10.92 8.35 31.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9051 0.90 0.8751 0.8426 0.82 0.82 0.7948 9.07%
Adjusted Per Share Value based on latest NOSH - 168,274
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 91.53 82.25 91.50 88.96 89.48 89.18 78.31 10.99%
EPS 12.53 13.10 10.47 9.64 9.98 10.93 8.35 31.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9045 0.899 0.875 0.8425 0.8208 0.8206 0.7949 9.01%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.00 0.86 0.76 0.69 0.77 0.90 1.05 -
P/RPS 1.09 1.04 0.83 0.78 0.86 1.01 1.34 -12.89%
P/EPS 7.97 6.55 7.26 7.15 7.72 8.24 12.57 -26.25%
EY 12.54 15.26 13.78 13.98 12.95 12.13 7.95 35.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.96 0.87 0.82 0.94 1.10 1.32 -11.47%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 24/05/07 27/02/07 24/11/06 25/08/06 29/05/06 24/02/06 -
Price 0.85 0.84 0.85 0.82 0.72 0.79 0.98 -
P/RPS 0.93 1.02 0.93 0.92 0.81 0.89 1.25 -17.93%
P/EPS 6.78 6.40 8.12 8.50 7.22 7.23 11.74 -30.72%
EY 14.75 15.62 12.32 11.76 13.85 13.82 8.52 44.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.93 0.97 0.97 0.88 0.96 1.23 -16.45%

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