[EKOWOOD] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
15-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -0.74%
YoY- 8.96%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 120,142 122,196 125,048 150,078 150,464 153,768 138,188 -8.88%
PBT 8,097 11,766 15,472 19,764 20,081 20,702 20,540 -46.14%
Tax -1,321 -1,624 -1,836 -576 -801 308 1,404 -
NP 6,776 10,142 13,636 19,188 19,280 21,010 21,944 -54.21%
-
NP to SH 6,716 10,052 13,608 19,163 19,306 21,054 22,016 -54.58%
-
Tax Rate 16.31% 13.80% 11.87% 2.91% 3.99% -1.49% -6.84% -
Total Cost 113,366 112,054 111,412 130,890 131,184 132,758 116,244 -1.65%
-
Net Worth 160,831 161,369 164,441 160,594 154,542 151,961 151,024 4.27%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 5,713 - - - -
Div Payout % - - - 29.81% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 160,831 161,369 164,441 160,594 154,542 151,961 151,024 4.27%
NOSH 167,900 168,093 168,415 168,038 167,981 167,894 167,804 0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.64% 8.30% 10.90% 12.79% 12.81% 13.66% 15.88% -
ROE 4.18% 6.23% 8.28% 11.93% 12.49% 13.85% 14.58% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 71.56 72.70 74.25 89.31 89.57 91.59 82.35 -8.91%
EPS 4.00 5.98 8.08 11.41 11.49 12.54 13.12 -54.60%
DPS 0.00 0.00 0.00 3.40 0.00 0.00 0.00 -
NAPS 0.9579 0.96 0.9764 0.9557 0.92 0.9051 0.90 4.23%
Adjusted Per Share Value based on latest NOSH - 168,210
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 71.51 72.74 74.43 89.33 89.56 91.53 82.25 -8.88%
EPS 4.00 5.98 8.10 11.41 11.49 12.53 13.10 -54.55%
DPS 0.00 0.00 0.00 3.40 0.00 0.00 0.00 -
NAPS 0.9573 0.9605 0.9788 0.9559 0.9199 0.9045 0.899 4.26%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.33 0.51 0.70 0.81 0.89 1.00 0.86 -
P/RPS 0.46 0.70 0.94 0.91 0.99 1.09 1.04 -41.86%
P/EPS 8.25 8.53 8.66 7.10 7.74 7.97 6.55 16.58%
EY 12.12 11.73 11.54 14.08 12.91 12.54 15.26 -14.20%
DY 0.00 0.00 0.00 4.20 0.00 0.00 0.00 -
P/NAPS 0.34 0.53 0.72 0.85 0.97 1.10 0.96 -49.84%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 06/11/08 07/08/08 21/05/08 15/02/08 15/11/07 16/08/07 24/05/07 -
Price 0.32 0.49 0.70 0.66 0.83 0.85 0.84 -
P/RPS 0.45 0.67 0.94 0.74 0.93 0.93 1.02 -41.96%
P/EPS 8.00 8.19 8.66 5.79 7.22 6.78 6.40 15.99%
EY 12.50 12.20 11.54 17.28 13.85 14.75 15.62 -13.76%
DY 0.00 0.00 0.00 5.15 0.00 0.00 0.00 -
P/NAPS 0.33 0.51 0.72 0.69 0.90 0.94 0.93 -49.78%

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