[EKOVEST] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 86.63%
YoY- 261.11%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 32,136 21,820 73,043 54,586 46,963 31,857 37,500 -9.73%
PBT 18,322 10,484 33,002 28,782 14,951 7,445 21,467 -9.97%
Tax -4,048 -2,111 706 -7,668 -3,638 -935 -5,284 -16.20%
NP 14,274 8,373 33,708 21,114 11,313 6,510 16,183 -7.99%
-
NP to SH 14,274 8,373 33,708 21,114 11,313 6,510 16,183 -7.99%
-
Tax Rate 22.09% 20.14% -2.14% 26.64% 24.33% 12.56% 24.61% -
Total Cost 17,862 13,447 39,335 33,472 35,650 25,347 21,317 -11.07%
-
Net Worth 433,550 419,365 410,772 376,976 362,444 351,379 345,082 16.35%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 8,941 - - - 8,940 -
Div Payout % - - 26.53% - - - 55.25% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 433,550 419,365 410,772 376,976 362,444 351,379 345,082 16.35%
NOSH 178,872 178,910 178,822 178,780 178,720 178,846 178,817 0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 44.42% 38.37% 46.15% 38.68% 24.09% 20.44% 43.15% -
ROE 3.29% 2.00% 8.21% 5.60% 3.12% 1.85% 4.69% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 17.97 12.20 40.85 30.53 26.28 17.81 20.97 -9.73%
EPS 7.98 4.68 18.85 11.81 6.33 3.64 9.05 -8.01%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.4238 2.344 2.2971 2.1086 2.028 1.9647 1.9298 16.32%
Adjusted Per Share Value based on latest NOSH - 178,780
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.08 0.74 2.46 1.84 1.58 1.07 1.26 -9.72%
EPS 0.48 0.28 1.14 0.71 0.38 0.22 0.55 -8.63%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.30 -
NAPS 0.1462 0.1414 0.1385 0.1271 0.1222 0.1185 0.1164 16.33%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.54 2.55 2.50 2.60 2.54 2.30 3.00 -
P/RPS 14.14 20.91 6.12 8.52 9.67 12.91 14.31 -0.78%
P/EPS 31.83 54.49 13.26 22.02 40.13 63.19 33.15 -2.66%
EY 3.14 1.84 7.54 4.54 2.49 1.58 3.02 2.61%
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.67 -
P/NAPS 1.05 1.09 1.09 1.23 1.25 1.17 1.55 -22.77%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 27/08/12 28/05/12 29/02/12 21/11/11 26/08/11 -
Price 2.47 2.55 2.49 2.49 2.66 2.50 2.48 -
P/RPS 13.75 20.91 6.10 8.16 10.12 14.04 11.83 10.49%
P/EPS 30.95 54.49 13.21 21.08 42.02 68.68 27.40 8.42%
EY 3.23 1.84 7.57 4.74 2.38 1.46 3.65 -7.79%
DY 0.00 0.00 2.01 0.00 0.00 0.00 2.02 -
P/NAPS 1.02 1.09 1.08 1.18 1.31 1.27 1.29 -14.43%

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