[EKOVEST] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -69.32%
YoY- 4.6%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 217,733 166,584 117,464 52,918 277,759 203,254 151,080 27.67%
PBT 19,567 16,097 6,535 3,146 10,694 7,847 5,984 120.78%
Tax -10,659 -7,395 -2,735 -1,054 -3,872 -2,465 -1,890 217.84%
NP 8,908 8,702 3,800 2,092 6,822 5,382 4,094 68.15%
-
NP to SH 10,099 8,707 3,804 2,094 6,826 5,385 4,097 82.77%
-
Tax Rate 54.47% 45.94% 41.85% 33.50% 36.21% 31.41% 31.58% -
Total Cost 208,825 157,882 113,664 50,826 270,937 197,872 146,986 26.45%
-
Net Worth 310,986 310,644 311,516 308,808 306,965 304,952 309,210 0.38%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 7,094 - - - 7,080 - - -
Div Payout % 70.25% - - - 103.72% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 310,986 310,644 311,516 308,808 306,965 304,952 309,210 0.38%
NOSH 141,899 141,807 141,940 141,486 141,602 141,338 141,275 0.29%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.09% 5.22% 3.24% 3.95% 2.46% 2.65% 2.71% -
ROE 3.25% 2.80% 1.22% 0.68% 2.22% 1.77% 1.32% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 153.44 117.47 82.76 37.40 196.15 143.81 106.94 27.29%
EPS 7.07 6.14 2.68 1.48 4.82 3.81 2.90 81.43%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.1916 2.1906 2.1947 2.1826 2.1678 2.1576 2.1887 0.08%
Adjusted Per Share Value based on latest NOSH - 141,486
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.34 5.62 3.96 1.78 9.37 6.85 5.09 27.72%
EPS 0.34 0.29 0.13 0.07 0.23 0.18 0.14 80.96%
DPS 0.24 0.00 0.00 0.00 0.24 0.00 0.00 -
NAPS 0.1049 0.1048 0.105 0.1041 0.1035 0.1028 0.1043 0.38%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.41 1.43 1.49 1.58 1.56 1.02 1.02 -
P/RPS 0.92 1.22 1.80 4.22 0.80 0.71 0.95 -2.12%
P/EPS 19.81 23.29 55.60 106.76 32.36 26.77 35.17 -31.86%
EY 5.05 4.29 1.80 0.94 3.09 3.74 2.84 46.92%
DY 3.55 0.00 0.00 0.00 3.21 0.00 0.00 -
P/NAPS 0.64 0.65 0.68 0.72 0.72 0.47 0.47 22.92%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 31/05/10 25/02/10 30/11/09 26/08/09 22/05/09 23/02/09 -
Price 1.56 1.40 1.46 1.50 1.64 1.36 1.06 -
P/RPS 1.02 1.19 1.76 4.01 0.84 0.95 0.99 2.01%
P/EPS 21.92 22.80 54.48 101.35 34.02 35.70 36.55 -28.95%
EY 4.56 4.39 1.84 0.99 2.94 2.80 2.74 40.56%
DY 3.21 0.00 0.00 0.00 3.05 0.00 0.00 -
P/NAPS 0.71 0.64 0.67 0.69 0.76 0.63 0.48 29.91%

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