[EKOVEST] QoQ 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- -75.16%
YoY- 28.62%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 61,119 25,891 32,136 21,820 73,043 54,586 46,963 19.22%
PBT 29,906 8,034 18,322 10,484 33,002 28,782 14,951 58.82%
Tax -11,053 502 -4,048 -2,111 706 -7,668 -3,638 109.91%
NP 18,853 8,536 14,274 8,373 33,708 21,114 11,313 40.60%
-
NP to SH 18,788 8,637 14,274 8,373 33,708 21,114 11,313 40.28%
-
Tax Rate 36.96% -6.25% 22.09% 20.14% -2.14% 26.64% 24.33% -
Total Cost 42,266 17,355 17,862 13,447 39,335 33,472 35,650 12.02%
-
Net Worth 779,381 437,089 433,550 419,365 410,772 376,976 362,444 66.67%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,054 - - - 8,941 - - -
Div Payout % 16.26% - - - 26.53% - - -
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 779,381 437,089 433,550 419,365 410,772 376,976 362,444 66.67%
NOSH 305,495 178,819 178,872 178,910 178,822 178,780 178,720 43.00%
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 30.85% 32.97% 44.42% 38.37% 46.15% 38.68% 24.09% -
ROE 2.41% 1.98% 3.29% 2.00% 8.21% 5.60% 3.12% -
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 20.01 14.48 17.97 12.20 40.85 30.53 26.28 -16.63%
EPS 6.15 4.83 7.98 4.68 18.85 11.81 6.33 -1.90%
DPS 1.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.5512 2.4443 2.4238 2.344 2.2971 2.1086 2.028 16.54%
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 2.06 0.87 1.08 0.74 2.46 1.84 1.58 19.36%
EPS 0.63 0.29 0.48 0.28 1.14 0.71 0.38 40.12%
DPS 0.10 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.2628 0.1474 0.1462 0.1414 0.1385 0.1271 0.1222 66.68%
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 14.15 18.44 14.14 20.91 6.12 8.52 9.67 28.92%
P/EPS 46.02 55.28 31.83 54.49 13.26 22.02 40.13 9.56%
EY 2.17 1.81 3.14 1.84 7.54 4.54 2.49 -8.77%
DY 0.35 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 1.11 1.09 1.05 1.09 1.09 1.23 1.25 -7.62%
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 12.90 20.44 13.75 20.91 6.10 8.16 10.12 17.58%
P/EPS 41.95 61.28 30.95 54.49 13.21 21.08 42.02 -0.11%
EY 2.38 1.63 3.23 1.84 7.57 4.74 2.38 0.00%
DY 0.39 0.00 0.00 0.00 2.01 0.00 0.00 -
P/NAPS 1.01 1.21 1.02 1.09 1.08 1.18 1.31 -15.93%

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