[EKOWOOD] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 6.43%
YoY- 46.23%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 146,794 150,079 154,491 155,450 150,818 153,727 143,616 1.46%
PBT 18,496 19,763 19,479 19,565 19,802 19,568 17,699 2.97%
Tax -1,385 -575 304 23 -1,361 -2,060 -3,256 -43.41%
NP 17,111 19,188 19,783 19,588 18,441 17,508 14,443 11.95%
-
NP to SH 17,060 19,162 19,768 19,579 18,396 17,437 14,421 11.84%
-
Tax Rate 7.49% 2.91% -1.56% -0.12% 6.87% 10.53% 18.40% -
Total Cost 129,683 130,891 134,708 135,862 132,377 136,219 129,173 0.26%
-
Net Worth 164,441 160,876 154,794 152,020 151,024 147,000 141,787 10.37%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 5,719 5,719 - - - - - -
Div Payout % 33.52% 29.85% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 164,441 160,876 154,794 152,020 151,024 147,000 141,787 10.37%
NOSH 168,415 168,210 168,255 167,959 167,804 167,981 168,274 0.05%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 11.66% 12.79% 12.81% 12.60% 12.23% 11.39% 10.06% -
ROE 10.37% 11.91% 12.77% 12.88% 12.18% 11.86% 10.17% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 87.16 89.22 91.82 92.55 89.88 91.51 85.35 1.40%
EPS 10.13 11.39 11.75 11.66 10.96 10.38 8.57 11.78%
DPS 3.40 3.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9764 0.9564 0.92 0.9051 0.90 0.8751 0.8426 10.31%
Adjusted Per Share Value based on latest NOSH - 167,959
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 87.38 89.33 91.96 92.53 89.77 91.50 85.49 1.46%
EPS 10.15 11.41 11.77 11.65 10.95 10.38 8.58 11.84%
DPS 3.40 3.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9788 0.9576 0.9214 0.9049 0.899 0.875 0.844 10.37%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.70 0.81 0.89 1.00 0.86 0.76 0.69 -
P/RPS 0.80 0.91 0.97 1.08 0.96 0.83 0.81 -0.82%
P/EPS 6.91 7.11 7.58 8.58 7.84 7.32 8.05 -9.67%
EY 14.47 14.06 13.20 11.66 12.75 13.66 12.42 10.71%
DY 4.86 4.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.85 0.97 1.10 0.96 0.87 0.82 -8.29%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 15/02/08 15/11/07 16/08/07 24/05/07 27/02/07 24/11/06 -
Price 0.70 0.66 0.83 0.85 0.84 0.85 0.82 -
P/RPS 0.80 0.74 0.90 0.92 0.93 0.93 0.96 -11.43%
P/EPS 6.91 5.79 7.06 7.29 7.66 8.19 9.57 -19.49%
EY 14.47 17.26 14.16 13.71 13.05 12.21 10.45 24.20%
DY 4.86 5.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.90 0.94 0.93 0.97 0.97 -18.00%

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