[EKOWOOD] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 0.97%
YoY- 37.08%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 134,292 146,794 150,079 154,491 155,450 150,818 153,727 -8.62%
PBT 15,294 18,496 19,763 19,479 19,565 19,802 19,568 -15.16%
Tax -1,540 -1,385 -575 304 23 -1,361 -2,060 -17.64%
NP 13,754 17,111 19,188 19,783 19,588 18,441 17,508 -14.87%
-
NP to SH 13,662 17,060 19,162 19,768 19,579 18,396 17,437 -15.02%
-
Tax Rate 10.07% 7.49% 2.91% -1.56% -0.12% 6.87% 10.53% -
Total Cost 120,538 129,683 130,891 134,708 135,862 132,377 136,219 -7.83%
-
Net Worth 160,725 164,441 160,876 154,794 152,020 151,024 147,000 6.13%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 5,719 5,719 5,719 - - - - -
Div Payout % 41.86% 33.52% 29.85% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 160,725 164,441 160,876 154,794 152,020 151,024 147,000 6.13%
NOSH 167,422 168,415 168,210 168,255 167,959 167,804 167,981 -0.22%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.24% 11.66% 12.79% 12.81% 12.60% 12.23% 11.39% -
ROE 8.50% 10.37% 11.91% 12.77% 12.88% 12.18% 11.86% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 80.21 87.16 89.22 91.82 92.55 89.88 91.51 -8.41%
EPS 8.16 10.13 11.39 11.75 11.66 10.96 10.38 -14.83%
DPS 3.40 3.40 3.40 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.9764 0.9564 0.92 0.9051 0.90 0.8751 6.37%
Adjusted Per Share Value based on latest NOSH - 168,255
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 79.94 87.38 89.33 91.96 92.53 89.77 91.50 -8.61%
EPS 8.13 10.15 11.41 11.77 11.65 10.95 10.38 -15.04%
DPS 3.40 3.40 3.40 0.00 0.00 0.00 0.00 -
NAPS 0.9567 0.9788 0.9576 0.9214 0.9049 0.899 0.875 6.13%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.51 0.70 0.81 0.89 1.00 0.86 0.76 -
P/RPS 0.64 0.80 0.91 0.97 1.08 0.96 0.83 -15.92%
P/EPS 6.25 6.91 7.11 7.58 8.58 7.84 7.32 -10.00%
EY 16.00 14.47 14.06 13.20 11.66 12.75 13.66 11.12%
DY 6.67 4.86 4.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.72 0.85 0.97 1.10 0.96 0.87 -28.15%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 07/08/08 21/05/08 15/02/08 15/11/07 16/08/07 24/05/07 27/02/07 -
Price 0.49 0.70 0.66 0.83 0.85 0.84 0.85 -
P/RPS 0.61 0.80 0.74 0.90 0.92 0.93 0.93 -24.52%
P/EPS 6.00 6.91 5.79 7.06 7.29 7.66 8.19 -18.74%
EY 16.65 14.47 17.26 14.16 13.71 13.05 12.21 22.99%
DY 6.94 4.86 5.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.72 0.69 0.90 0.94 0.93 0.97 -34.88%

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