[EKOWOOD] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 8.57%
YoY- 25.35%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 150,464 153,768 138,188 153,726 149,445 150,322 149,824 0.28%
PBT 20,081 20,702 20,540 19,718 20,200 20,708 19,752 1.10%
Tax -801 308 1,404 -2,060 -3,956 -3,860 -1,392 -30.79%
NP 19,280 21,010 21,944 17,658 16,244 16,848 18,360 3.31%
-
NP to SH 19,306 21,054 22,016 17,587 16,198 16,768 18,360 3.40%
-
Tax Rate 3.99% -1.49% -6.84% 10.45% 19.58% 18.64% 7.05% -
Total Cost 131,184 132,758 116,244 136,068 133,201 133,474 131,464 -0.14%
-
Net Worth 154,542 151,961 151,024 146,995 141,533 137,900 137,868 7.90%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 154,542 151,961 151,024 146,995 141,533 137,900 137,868 7.90%
NOSH 167,981 167,894 167,804 167,975 167,972 168,170 168,131 -0.05%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.81% 13.66% 15.88% 11.49% 10.87% 11.21% 12.25% -
ROE 12.49% 13.85% 14.58% 11.96% 11.45% 12.16% 13.32% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 89.57 91.59 82.35 91.52 88.97 89.39 89.11 0.34%
EPS 11.49 12.54 13.12 10.47 9.64 9.98 10.92 3.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.9051 0.90 0.8751 0.8426 0.82 0.82 7.96%
Adjusted Per Share Value based on latest NOSH - 167,981
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 89.56 91.53 82.25 91.50 88.96 89.48 89.18 0.28%
EPS 11.49 12.53 13.10 10.47 9.64 9.98 10.93 3.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9199 0.9045 0.899 0.875 0.8425 0.8208 0.8206 7.90%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.89 1.00 0.86 0.76 0.69 0.77 0.90 -
P/RPS 0.99 1.09 1.04 0.83 0.78 0.86 1.01 -1.32%
P/EPS 7.74 7.97 6.55 7.26 7.15 7.72 8.24 -4.08%
EY 12.91 12.54 15.26 13.78 13.98 12.95 12.13 4.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.10 0.96 0.87 0.82 0.94 1.10 -8.03%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 16/08/07 24/05/07 27/02/07 24/11/06 25/08/06 29/05/06 -
Price 0.83 0.85 0.84 0.85 0.82 0.72 0.79 -
P/RPS 0.93 0.93 1.02 0.93 0.92 0.81 0.89 2.97%
P/EPS 7.22 6.78 6.40 8.12 8.50 7.22 7.23 -0.09%
EY 13.85 14.75 15.62 12.32 11.76 13.85 13.82 0.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.94 0.93 0.97 0.97 0.88 0.96 -4.20%

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