[EKOVEST] QoQ Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 1.19%
YoY- 45.45%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 344,594 294,290 181,712 229,584 199,836 174,954 135,780 86.16%
PBT 25,170 23,052 17,308 13,722 12,850 13,630 13,436 52.02%
Tax -8,172 -6,760 -4,896 -5,553 -4,628 -5,500 -5,380 32.17%
NP 16,998 16,292 12,412 8,169 8,222 8,130 8,056 64.58%
-
NP to SH 16,918 16,160 12,100 8,167 8,070 8,086 8,032 64.39%
-
Tax Rate 32.47% 29.33% 28.29% 40.47% 36.02% 40.35% 40.04% -
Total Cost 327,596 277,998 169,300 221,415 191,613 166,824 127,724 87.48%
-
Net Worth 281,510 281,858 276,807 243,346 231,226 218,499 219,858 17.93%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 5,974 - - - -
Div Payout % - - - 73.16% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 281,510 281,858 276,807 243,346 231,226 218,499 219,858 17.93%
NOSH 134,417 134,442 134,444 119,498 114,423 104,470 89,642 31.03%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.93% 5.54% 6.83% 3.56% 4.11% 4.65% 5.93% -
ROE 6.01% 5.73% 4.37% 3.36% 3.49% 3.70% 3.65% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 256.36 218.90 135.16 192.12 174.65 167.47 151.47 42.06%
EPS 12.59 12.02 9.00 6.84 7.05 7.74 8.96 25.47%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.0943 2.0965 2.0589 2.0364 2.0208 2.0915 2.4526 -10.00%
Adjusted Per Share Value based on latest NOSH - 134,802
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.62 9.92 6.13 7.74 6.74 5.90 4.58 86.12%
EPS 0.57 0.54 0.41 0.28 0.27 0.27 0.27 64.64%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.0949 0.095 0.0933 0.0821 0.078 0.0737 0.0741 17.94%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.71 1.37 1.58 1.68 1.24 0.78 1.09 -
P/RPS 1.06 0.63 1.17 0.87 0.71 0.47 0.72 29.44%
P/EPS 21.53 11.40 17.56 24.58 17.58 10.08 12.17 46.32%
EY 4.64 8.77 5.70 4.07 5.69 9.92 8.22 -31.72%
DY 0.00 0.00 0.00 2.98 0.00 0.00 0.00 -
P/NAPS 1.29 0.65 0.77 0.82 0.61 0.37 0.44 104.97%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 28/11/06 29/08/06 29/05/06 17/03/06 30/11/05 -
Price 2.58 2.65 1.31 1.69 1.86 1.00 0.74 -
P/RPS 1.01 1.21 0.97 0.88 1.07 0.60 0.49 62.03%
P/EPS 20.50 22.05 14.56 24.73 26.37 12.92 8.26 83.41%
EY 4.88 4.54 6.87 4.04 3.79 7.74 12.11 -45.47%
DY 0.00 0.00 0.00 2.96 0.00 0.00 0.00 -
P/NAPS 1.23 1.26 0.64 0.83 0.92 0.48 0.30 156.38%

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