[EKOVEST] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 39.93%
YoY- 198.34%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 106,462 107,912 87,280 208,948 177,874 157,640 127,428 -11.28%
PBT 49,120 57,612 41,936 84,180 68,237 44,792 29,780 39.55%
Tax -7,542 -12,318 -8,444 -11,535 -16,321 -9,146 -3,740 59.54%
NP 41,577 45,294 33,492 72,645 51,916 35,646 26,040 36.56%
-
NP to SH 41,712 45,294 33,492 72,645 51,916 35,646 26,040 36.86%
-
Tax Rate 15.35% 21.38% 20.14% 13.70% 23.92% 20.42% 12.56% -
Total Cost 64,885 62,618 53,788 136,303 125,958 121,994 101,388 -25.71%
-
Net Worth 436,957 433,242 419,365 410,713 376,963 362,538 351,379 15.62%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 8,939 - - - -
Div Payout % - - - 12.31% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 436,957 433,242 419,365 410,713 376,963 362,538 351,379 15.62%
NOSH 178,765 178,745 178,910 178,796 178,774 178,766 178,846 -0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 39.05% 41.97% 38.37% 34.77% 29.19% 22.61% 20.44% -
ROE 9.55% 10.45% 7.99% 17.69% 13.77% 9.83% 7.41% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 59.55 60.37 48.78 116.86 99.50 88.18 71.25 -11.26%
EPS 23.33 25.34 18.72 40.63 29.04 19.94 14.56 36.89%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.4443 2.4238 2.344 2.2971 2.1086 2.028 1.9647 15.65%
Adjusted Per Share Value based on latest NOSH - 178,822
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.59 3.64 2.94 7.05 6.00 5.32 4.30 -11.32%
EPS 1.41 1.53 1.13 2.45 1.75 1.20 0.88 36.88%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.1474 0.1461 0.1414 0.1385 0.1271 0.1223 0.1185 15.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.67 2.54 2.55 2.50 2.60 2.54 2.30 -
P/RPS 4.48 4.21 5.23 2.14 2.61 2.88 3.23 24.34%
P/EPS 11.44 10.02 13.62 6.15 8.95 12.74 15.80 -19.35%
EY 8.74 9.98 7.34 16.25 11.17 7.85 6.33 23.97%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.05 1.09 1.09 1.23 1.25 1.17 -4.60%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 30/11/12 27/08/12 28/05/12 29/02/12 21/11/11 -
Price 2.96 2.47 2.55 2.49 2.49 2.66 2.50 -
P/RPS 4.97 4.09 5.23 2.13 2.50 3.02 3.51 26.06%
P/EPS 12.69 9.75 13.62 6.13 8.57 13.34 17.17 -18.24%
EY 7.88 10.26 7.34 16.32 11.66 7.50 5.82 22.36%
DY 0.00 0.00 0.00 2.01 0.00 0.00 0.00 -
P/NAPS 1.21 1.02 1.09 1.08 1.18 1.31 1.27 -3.17%

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