[EKOVEST] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -88.47%
YoY- 28.62%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 140,966 79,847 53,956 21,820 208,948 133,406 78,820 47.39%
PBT 66,745 36,840 28,806 10,484 84,180 51,178 22,396 107.23%
Tax -16,710 -5,657 -6,159 -2,111 -11,535 -12,241 -4,573 137.42%
NP 50,035 31,183 22,647 8,373 72,645 38,937 17,823 99.12%
-
NP to SH 55,071 31,284 22,647 8,373 72,645 38,937 17,823 112.28%
-
Tax Rate 25.04% 15.36% 21.38% 20.14% 13.70% 23.92% 20.42% -
Total Cost 90,931 48,664 31,309 13,447 136,303 94,469 60,997 30.52%
-
Net Worth 389,700 436,957 433,242 419,365 410,713 376,963 362,538 4.93%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,055 - - - 8,939 - - -
Div Payout % 5.55% - - - 12.31% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 389,700 436,957 433,242 419,365 410,713 376,963 362,538 4.93%
NOSH 305,503 178,765 178,745 178,910 178,796 178,774 178,766 42.98%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 35.49% 39.05% 41.97% 38.37% 34.77% 29.19% 22.61% -
ROE 14.13% 7.16% 5.23% 2.00% 17.69% 10.33% 4.92% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 46.14 44.67 30.19 12.20 116.86 74.62 44.09 3.07%
EPS 16.39 17.50 12.67 4.68 40.63 21.78 9.97 39.33%
DPS 1.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.2756 2.4443 2.4238 2.344 2.2971 2.1086 2.028 -26.60%
Adjusted Per Share Value based on latest NOSH - 178,910
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.75 2.69 1.82 0.74 7.05 4.50 2.66 47.24%
EPS 1.86 1.05 0.76 0.28 2.45 1.31 0.60 112.75%
DPS 0.10 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.1314 0.1474 0.1461 0.1414 0.1385 0.1271 0.1223 4.90%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.83 2.67 2.54 2.55 2.50 2.60 2.54 -
P/RPS 6.13 5.98 8.41 20.91 2.14 3.48 5.76 4.24%
P/EPS 15.70 15.26 20.05 54.49 6.15 11.94 25.48 -27.61%
EY 6.37 6.55 4.99 1.84 16.25 8.38 3.93 38.02%
DY 0.35 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 2.22 1.09 1.05 1.09 1.09 1.23 1.25 46.70%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 27/05/13 28/02/13 30/11/12 27/08/12 28/05/12 29/02/12 -
Price 2.58 2.96 2.47 2.55 2.49 2.49 2.66 -
P/RPS 5.59 6.63 8.18 20.91 2.13 3.34 6.03 -4.93%
P/EPS 14.31 16.91 19.49 54.49 6.13 11.43 26.68 -34.01%
EY 6.99 5.91 5.13 1.84 16.32 8.75 3.75 51.51%
DY 0.39 0.00 0.00 0.00 2.01 0.00 0.00 -
P/NAPS 2.02 1.21 1.02 1.09 1.08 1.18 1.31 33.50%

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