[EKOVEST] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -12.37%
YoY- -59.5%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 234,928 211,672 277,759 271,005 302,160 294,476 442,312 -34.33%
PBT 13,070 12,584 10,694 10,462 11,968 11,656 25,838 -36.43%
Tax -5,470 -4,216 -3,872 -3,286 -3,780 -3,648 -9,081 -28.61%
NP 7,600 8,368 6,822 7,176 8,188 8,008 16,757 -40.88%
-
NP to SH 7,608 8,376 6,826 7,180 8,194 8,008 16,724 -40.76%
-
Tax Rate 41.85% 33.50% 36.21% 31.41% 31.58% 31.30% 35.15% -
Total Cost 227,328 203,304 270,937 263,829 293,972 286,468 425,555 -34.08%
-
Net Worth 311,516 308,808 306,965 304,952 309,210 306,489 305,238 1.36%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 7,080 - - - 7,066 -
Div Payout % - - 103.72% - - - 42.25% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 311,516 308,808 306,965 304,952 309,210 306,489 305,238 1.36%
NOSH 141,940 141,486 141,602 141,338 141,275 140,985 141,333 0.28%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.24% 3.95% 2.46% 2.65% 2.71% 2.72% 3.79% -
ROE 2.44% 2.71% 2.22% 2.35% 2.65% 2.61% 5.48% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 165.51 149.61 196.15 191.74 213.88 208.87 312.96 -34.52%
EPS 5.36 5.92 4.82 5.08 5.80 5.68 11.83 -40.92%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.1947 2.1826 2.1678 2.1576 2.1887 2.1739 2.1597 1.07%
Adjusted Per Share Value based on latest NOSH - 141,538
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.92 7.14 9.37 9.14 10.19 9.93 14.92 -34.36%
EPS 0.26 0.28 0.23 0.24 0.28 0.27 0.56 -39.95%
DPS 0.00 0.00 0.24 0.00 0.00 0.00 0.24 -
NAPS 0.105 0.1041 0.1035 0.1028 0.1043 0.1034 0.1029 1.35%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.49 1.58 1.56 1.02 1.02 1.05 1.14 -
P/RPS 0.90 1.06 0.80 0.53 0.48 0.50 0.36 83.89%
P/EPS 27.80 26.69 32.36 20.08 17.59 18.49 9.63 102.35%
EY 3.60 3.75 3.09 4.98 5.69 5.41 10.38 -50.54%
DY 0.00 0.00 3.21 0.00 0.00 0.00 4.39 -
P/NAPS 0.68 0.72 0.72 0.47 0.47 0.48 0.53 18.02%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 26/08/09 22/05/09 23/02/09 28/11/08 25/08/08 -
Price 1.46 1.50 1.64 1.36 1.06 1.01 1.20 -
P/RPS 0.88 1.00 0.84 0.71 0.50 0.48 0.38 74.77%
P/EPS 27.24 25.34 34.02 26.77 18.28 17.78 10.14 92.89%
EY 3.67 3.95 2.94 3.74 5.47 5.62 9.86 -48.16%
DY 0.00 0.00 3.05 0.00 0.00 0.00 4.17 -
P/NAPS 0.67 0.69 0.76 0.63 0.48 0.46 0.56 12.66%

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