[EKOVEST] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 52.59%
YoY- 61.69%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 125,034 85,020 217,733 222,112 234,928 211,672 277,759 -41.17%
PBT 9,798 5,988 19,567 21,462 13,070 12,584 10,694 -5.65%
Tax -4,638 -1,968 -10,659 -9,860 -5,470 -4,216 -3,872 12.75%
NP 5,160 4,020 8,908 11,602 7,600 8,368 6,822 -16.94%
-
NP to SH 5,160 4,020 10,099 11,609 7,608 8,376 6,826 -16.97%
-
Tax Rate 47.34% 32.87% 54.47% 45.94% 41.85% 33.50% 36.21% -
Total Cost 119,874 81,000 208,825 210,509 227,328 203,304 270,937 -41.85%
-
Net Worth 303,533 311,004 310,986 310,644 311,516 308,808 306,965 -0.74%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 7,094 - - - 7,080 -
Div Payout % - - 70.25% - - - 103.72% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 303,533 311,004 310,986 310,644 311,516 308,808 306,965 -0.74%
NOSH 156,363 143,571 141,899 141,807 141,940 141,486 141,602 6.81%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.13% 4.73% 4.09% 5.22% 3.24% 3.95% 2.46% -
ROE 1.70% 1.29% 3.25% 3.74% 2.44% 2.71% 2.22% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 79.96 59.22 153.44 156.63 165.51 149.61 196.15 -44.93%
EPS 3.30 2.80 7.07 8.19 5.36 5.92 4.82 -22.26%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.9412 2.1662 2.1916 2.1906 2.1947 2.1826 2.1678 -7.07%
Adjusted Per Share Value based on latest NOSH - 141,705
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.22 2.87 7.34 7.49 7.92 7.14 9.37 -41.15%
EPS 0.17 0.14 0.34 0.39 0.26 0.28 0.23 -18.20%
DPS 0.00 0.00 0.24 0.00 0.00 0.00 0.24 -
NAPS 0.1024 0.1049 0.1049 0.1048 0.105 0.1041 0.1035 -0.70%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.99 1.57 1.41 1.43 1.49 1.58 1.56 -
P/RPS 2.49 2.65 0.92 0.91 0.90 1.06 0.80 112.73%
P/EPS 60.30 56.07 19.81 17.47 27.80 26.69 32.36 51.25%
EY 1.66 1.78 5.05 5.72 3.60 3.75 3.09 -33.84%
DY 0.00 0.00 3.55 0.00 0.00 0.00 3.21 -
P/NAPS 1.03 0.72 0.64 0.65 0.68 0.72 0.72 26.87%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 27/08/10 31/05/10 25/02/10 30/11/09 26/08/09 -
Price 3.92 1.87 1.56 1.40 1.46 1.50 1.64 -
P/RPS 4.90 3.16 1.02 0.89 0.88 1.00 0.84 223.01%
P/EPS 118.79 66.79 21.92 17.10 27.24 25.34 34.02 129.63%
EY 0.84 1.50 4.56 5.85 3.67 3.95 2.94 -56.52%
DY 0.00 0.00 3.21 0.00 0.00 0.00 3.05 -
P/NAPS 2.02 0.86 0.71 0.64 0.67 0.69 0.76 91.53%

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