[EKOWOOD] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 7.71%
YoY- -15.38%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 155,450 150,818 153,727 143,616 139,702 136,916 131,558 11.80%
PBT 19,565 19,802 19,568 17,699 15,826 13,585 14,539 21.95%
Tax 23 -1,361 -2,060 -3,256 -2,395 -676 -485 -
NP 19,588 18,441 17,508 14,443 13,431 12,909 14,054 24.85%
-
NP to SH 19,579 18,396 17,437 14,421 13,389 12,892 14,045 24.86%
-
Tax Rate -0.12% 6.87% 10.53% 18.40% 15.13% 4.98% 3.34% -
Total Cost 135,862 132,377 136,219 129,173 126,271 124,007 117,504 10.19%
-
Net Worth 152,020 151,024 147,000 141,787 137,625 137,868 133,810 8.90%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 152,020 151,024 147,000 141,787 137,625 137,868 133,810 8.90%
NOSH 167,959 167,804 167,981 168,274 167,835 168,131 168,357 -0.15%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 12.60% 12.23% 11.39% 10.06% 9.61% 9.43% 10.68% -
ROE 12.88% 12.18% 11.86% 10.17% 9.73% 9.35% 10.50% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 92.55 89.88 91.51 85.35 83.24 81.43 78.14 11.97%
EPS 11.66 10.96 10.38 8.57 7.98 7.67 8.34 25.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9051 0.90 0.8751 0.8426 0.82 0.82 0.7948 9.07%
Adjusted Per Share Value based on latest NOSH - 168,274
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 92.53 89.77 91.50 85.49 83.16 81.50 78.31 11.80%
EPS 11.65 10.95 10.38 8.58 7.97 7.67 8.36 24.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9049 0.899 0.875 0.844 0.8192 0.8206 0.7965 8.90%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.00 0.86 0.76 0.69 0.77 0.90 1.05 -
P/RPS 1.08 0.96 0.83 0.81 0.93 1.11 1.34 -13.42%
P/EPS 8.58 7.84 7.32 8.05 9.65 11.74 12.59 -22.61%
EY 11.66 12.75 13.66 12.42 10.36 8.52 7.95 29.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.96 0.87 0.82 0.94 1.10 1.32 -11.47%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 24/05/07 27/02/07 24/11/06 25/08/06 29/05/06 24/02/06 -
Price 0.85 0.84 0.85 0.82 0.72 0.79 0.98 -
P/RPS 0.92 0.93 0.93 0.96 0.86 0.97 1.25 -18.52%
P/EPS 7.29 7.66 8.19 9.57 9.03 10.30 11.75 -27.32%
EY 13.71 13.05 12.21 10.45 11.08 9.71 8.51 37.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.93 0.97 0.97 0.88 0.96 1.23 -16.45%

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