[EKOWOOD] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 20.91%
YoY- 24.15%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 154,491 155,450 150,818 153,727 143,616 139,702 136,916 8.37%
PBT 19,479 19,565 19,802 19,568 17,699 15,826 13,585 27.12%
Tax 304 23 -1,361 -2,060 -3,256 -2,395 -676 -
NP 19,783 19,588 18,441 17,508 14,443 13,431 12,909 32.88%
-
NP to SH 19,768 19,579 18,396 17,437 14,421 13,389 12,892 32.93%
-
Tax Rate -1.56% -0.12% 6.87% 10.53% 18.40% 15.13% 4.98% -
Total Cost 134,708 135,862 132,377 136,219 129,173 126,271 124,007 5.66%
-
Net Worth 154,794 152,020 151,024 147,000 141,787 137,625 137,868 8.01%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 154,794 152,020 151,024 147,000 141,787 137,625 137,868 8.01%
NOSH 168,255 167,959 167,804 167,981 168,274 167,835 168,131 0.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.81% 12.60% 12.23% 11.39% 10.06% 9.61% 9.43% -
ROE 12.77% 12.88% 12.18% 11.86% 10.17% 9.73% 9.35% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 91.82 92.55 89.88 91.51 85.35 83.24 81.43 8.32%
EPS 11.75 11.66 10.96 10.38 8.57 7.98 7.67 32.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.9051 0.90 0.8751 0.8426 0.82 0.82 7.96%
Adjusted Per Share Value based on latest NOSH - 167,981
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 91.96 92.53 89.77 91.50 85.49 83.16 81.50 8.37%
EPS 11.77 11.65 10.95 10.38 8.58 7.97 7.67 33.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9214 0.9049 0.899 0.875 0.844 0.8192 0.8206 8.02%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.89 1.00 0.86 0.76 0.69 0.77 0.90 -
P/RPS 0.97 1.08 0.96 0.83 0.81 0.93 1.11 -8.58%
P/EPS 7.58 8.58 7.84 7.32 8.05 9.65 11.74 -25.27%
EY 13.20 11.66 12.75 13.66 12.42 10.36 8.52 33.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.10 0.96 0.87 0.82 0.94 1.10 -8.03%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 16/08/07 24/05/07 27/02/07 24/11/06 25/08/06 29/05/06 -
Price 0.83 0.85 0.84 0.85 0.82 0.72 0.79 -
P/RPS 0.90 0.92 0.93 0.93 0.96 0.86 0.97 -4.86%
P/EPS 7.06 7.29 7.66 8.19 9.57 9.03 10.30 -22.24%
EY 14.16 13.71 13.05 12.21 10.45 11.08 9.71 28.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.94 0.93 0.97 0.97 0.88 0.96 -4.20%

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