[EKOVEST] QoQ Quarter Result on 30-Jun-2012 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 59.65%
YoY- 108.29%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 25,891 32,136 21,820 73,043 54,586 46,963 31,857 -12.90%
PBT 8,034 18,322 10,484 33,002 28,782 14,951 7,445 5.20%
Tax 502 -4,048 -2,111 706 -7,668 -3,638 -935 -
NP 8,536 14,274 8,373 33,708 21,114 11,313 6,510 19.77%
-
NP to SH 8,637 14,274 8,373 33,708 21,114 11,313 6,510 20.72%
-
Tax Rate -6.25% 22.09% 20.14% -2.14% 26.64% 24.33% 12.56% -
Total Cost 17,355 17,862 13,447 39,335 33,472 35,650 25,347 -22.29%
-
Net Worth 437,089 433,550 419,365 410,772 376,976 362,444 351,379 15.64%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 8,941 - - - -
Div Payout % - - - 26.53% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 437,089 433,550 419,365 410,772 376,976 362,444 351,379 15.64%
NOSH 178,819 178,872 178,910 178,822 178,780 178,720 178,846 -0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 32.97% 44.42% 38.37% 46.15% 38.68% 24.09% 20.44% -
ROE 1.98% 3.29% 2.00% 8.21% 5.60% 3.12% 1.85% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.48 17.97 12.20 40.85 30.53 26.28 17.81 -12.87%
EPS 4.83 7.98 4.68 18.85 11.81 6.33 3.64 20.73%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.4443 2.4238 2.344 2.2971 2.1086 2.028 1.9647 15.65%
Adjusted Per Share Value based on latest NOSH - 178,822
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.87 1.08 0.74 2.46 1.84 1.58 1.07 -12.87%
EPS 0.29 0.48 0.28 1.14 0.71 0.38 0.22 20.20%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.1474 0.1462 0.1414 0.1385 0.1271 0.1222 0.1185 15.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.67 2.54 2.55 2.50 2.60 2.54 2.30 -
P/RPS 18.44 14.14 20.91 6.12 8.52 9.67 12.91 26.80%
P/EPS 55.28 31.83 54.49 13.26 22.02 40.13 63.19 -8.52%
EY 1.81 3.14 1.84 7.54 4.54 2.49 1.58 9.47%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.05 1.09 1.09 1.23 1.25 1.17 -4.60%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 30/11/12 27/08/12 28/05/12 29/02/12 21/11/11 -
Price 2.96 2.47 2.55 2.49 2.49 2.66 2.50 -
P/RPS 20.44 13.75 20.91 6.10 8.16 10.12 14.04 28.42%
P/EPS 61.28 30.95 54.49 13.21 21.08 42.02 68.68 -7.31%
EY 1.63 3.23 1.84 7.57 4.74 2.38 1.46 7.61%
DY 0.00 0.00 0.00 2.01 0.00 0.00 0.00 -
P/NAPS 1.21 1.02 1.09 1.08 1.18 1.31 1.27 -3.17%

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