[EKOVEST] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 4.01%
YoY- 49.06%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 442,312 434,640 442,542 385,640 356,601 344,594 294,290 31.24%
PBT 25,838 28,045 26,204 26,284 25,660 25,170 23,052 7.91%
Tax -9,081 -10,298 -8,776 -8,240 -8,237 -8,172 -6,760 21.76%
NP 16,757 17,746 17,428 18,044 17,423 16,998 16,292 1.89%
-
NP to SH 16,724 17,726 17,416 18,036 17,341 16,918 16,160 2.31%
-
Tax Rate 35.15% 36.72% 33.49% 31.35% 32.10% 32.47% 29.33% -
Total Cost 425,555 416,893 425,114 367,596 339,178 327,596 277,998 32.85%
-
Net Worth 305,238 306,463 302,518 298,286 283,863 281,510 281,858 5.46%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 7,066 - - - 6,758 - - -
Div Payout % 42.25% - - - 38.98% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 305,238 306,463 302,518 298,286 283,863 281,510 281,858 5.46%
NOSH 141,333 141,574 141,363 141,347 135,179 134,417 134,442 3.39%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.79% 4.08% 3.94% 4.68% 4.89% 4.93% 5.54% -
ROE 5.48% 5.78% 5.76% 6.05% 6.11% 6.01% 5.73% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 312.96 307.30 313.05 272.83 263.80 256.36 218.90 26.93%
EPS 11.83 12.53 12.32 12.76 12.83 12.59 12.02 -1.05%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.1597 2.1668 2.14 2.1103 2.0999 2.0943 2.0965 2.00%
Adjusted Per Share Value based on latest NOSH - 141,347
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.92 14.66 14.92 13.00 12.03 11.62 9.92 31.30%
EPS 0.56 0.60 0.59 0.61 0.58 0.57 0.54 2.45%
DPS 0.24 0.00 0.00 0.00 0.23 0.00 0.00 -
NAPS 0.1029 0.1033 0.102 0.1006 0.0957 0.0949 0.095 5.47%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.14 1.44 2.04 2.65 2.65 2.71 1.37 -
P/RPS 0.36 0.47 0.65 0.97 1.00 1.06 0.63 -31.16%
P/EPS 9.63 11.49 16.56 20.77 20.66 21.53 11.40 -10.64%
EY 10.38 8.70 6.04 4.82 4.84 4.64 8.77 11.90%
DY 4.39 0.00 0.00 0.00 1.89 0.00 0.00 -
P/NAPS 0.53 0.66 0.95 1.26 1.26 1.29 0.65 -12.73%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 25/02/08 19/11/07 29/08/07 28/05/07 27/02/07 -
Price 1.20 1.27 1.50 2.09 2.70 2.58 2.65 -
P/RPS 0.38 0.41 0.48 0.77 1.02 1.01 1.21 -53.83%
P/EPS 10.14 10.13 12.18 16.38 21.05 20.50 22.05 -40.45%
EY 9.86 9.87 8.21 6.11 4.75 4.88 4.54 67.78%
DY 4.17 0.00 0.00 0.00 1.85 0.00 0.00 -
P/NAPS 0.56 0.59 0.70 0.99 1.29 1.23 1.26 -41.79%

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