[EKOVEST] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -9.17%
YoY- -7.15%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 85,020 217,733 222,112 234,928 211,672 277,759 271,005 -53.79%
PBT 5,988 19,567 21,462 13,070 12,584 10,694 10,462 -31.04%
Tax -1,968 -10,659 -9,860 -5,470 -4,216 -3,872 -3,286 -28.92%
NP 4,020 8,908 11,602 7,600 8,368 6,822 7,176 -32.01%
-
NP to SH 4,020 10,099 11,609 7,608 8,376 6,826 7,180 -32.04%
-
Tax Rate 32.87% 54.47% 45.94% 41.85% 33.50% 36.21% 31.41% -
Total Cost 81,000 208,825 210,509 227,328 203,304 270,937 263,829 -54.45%
-
Net Worth 311,004 310,986 310,644 311,516 308,808 306,965 304,952 1.31%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 7,094 - - - 7,080 - -
Div Payout % - 70.25% - - - 103.72% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 311,004 310,986 310,644 311,516 308,808 306,965 304,952 1.31%
NOSH 143,571 141,899 141,807 141,940 141,486 141,602 141,338 1.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.73% 4.09% 5.22% 3.24% 3.95% 2.46% 2.65% -
ROE 1.29% 3.25% 3.74% 2.44% 2.71% 2.22% 2.35% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 59.22 153.44 156.63 165.51 149.61 196.15 191.74 -54.27%
EPS 2.80 7.07 8.19 5.36 5.92 4.82 5.08 -32.75%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.1662 2.1916 2.1906 2.1947 2.1826 2.1678 2.1576 0.26%
Adjusted Per Share Value based on latest NOSH - 141,322
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.87 7.34 7.49 7.92 7.14 9.37 9.14 -53.76%
EPS 0.14 0.34 0.39 0.26 0.28 0.23 0.24 -30.16%
DPS 0.00 0.24 0.00 0.00 0.00 0.24 0.00 -
NAPS 0.1049 0.1049 0.1048 0.105 0.1041 0.1035 0.1028 1.35%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.57 1.41 1.43 1.49 1.58 1.56 1.02 -
P/RPS 2.65 0.92 0.91 0.90 1.06 0.80 0.53 192.11%
P/EPS 56.07 19.81 17.47 27.80 26.69 32.36 20.08 98.17%
EY 1.78 5.05 5.72 3.60 3.75 3.09 4.98 -49.60%
DY 0.00 3.55 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 0.72 0.64 0.65 0.68 0.72 0.72 0.47 32.85%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 31/05/10 25/02/10 30/11/09 26/08/09 22/05/09 -
Price 1.87 1.56 1.40 1.46 1.50 1.64 1.36 -
P/RPS 3.16 1.02 0.89 0.88 1.00 0.84 0.71 170.32%
P/EPS 66.79 21.92 17.10 27.24 25.34 34.02 26.77 83.85%
EY 1.50 4.56 5.85 3.67 3.95 2.94 3.74 -45.58%
DY 0.00 3.21 0.00 0.00 0.00 3.05 0.00 -
P/NAPS 0.86 0.71 0.64 0.67 0.69 0.76 0.63 23.03%

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