[EKOVEST] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 25.55%
YoY- 56.98%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 243,134 372,467 368,437 323,310 277,386 166,873 169,193 27.37%
PBT 17,598 18,391 15,965 12,808 10,054 7,305 8,505 62.44%
Tax -7,597 -5,905 -5,411 -3,570 -2,696 -1,732 -1,792 162.17%
NP 10,001 12,486 10,554 9,238 7,358 5,573 6,713 30.47%
-
NP to SH 10,001 12,486 10,554 9,238 7,358 5,573 6,713 30.47%
-
Tax Rate 43.17% 32.11% 33.89% 27.87% 26.82% 23.71% 21.07% -
Total Cost 233,133 359,981 357,883 314,072 270,028 161,300 162,480 27.24%
-
Net Worth 179,999 214,474 212,773 205,696 173,569 168,742 163,697 6.53%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 4,499 4,339 4,339 4,339 4,339 602 602 282.71%
Div Payout % 45.00% 34.75% 41.11% 46.97% 58.97% 10.81% 8.98% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 179,999 214,474 212,773 205,696 173,569 168,742 163,697 6.53%
NOSH 89,999 89,397 88,445 86,791 86,784 73,366 66,815 21.98%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.11% 3.35% 2.86% 2.86% 2.65% 3.34% 3.97% -
ROE 5.56% 5.82% 4.96% 4.49% 4.24% 3.30% 4.10% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 270.15 416.64 416.57 372.51 319.63 227.45 253.22 4.41%
EPS 11.11 13.97 11.93 10.64 8.48 7.60 10.05 6.91%
DPS 5.00 4.85 4.91 5.00 5.00 0.82 0.90 214.00%
NAPS 2.00 2.3991 2.4057 2.37 2.00 2.30 2.45 -12.66%
Adjusted Per Share Value based on latest NOSH - 86,791
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.20 12.56 12.42 10.90 9.35 5.63 5.71 27.31%
EPS 0.34 0.42 0.36 0.31 0.25 0.19 0.23 29.79%
DPS 0.15 0.15 0.15 0.15 0.15 0.02 0.02 283.62%
NAPS 0.0607 0.0723 0.0718 0.0694 0.0585 0.0569 0.0552 6.54%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.10 2.11 2.91 3.38 2.50 2.02 2.26 -
P/RPS 0.78 0.51 0.70 0.91 0.78 0.89 0.89 -8.42%
P/EPS 18.90 15.11 24.39 31.76 29.49 26.59 22.49 -10.95%
EY 5.29 6.62 4.10 3.15 3.39 3.76 4.45 12.23%
DY 2.38 2.30 1.69 1.48 2.00 0.41 0.40 228.71%
P/NAPS 1.05 0.88 1.21 1.43 1.25 0.88 0.92 9.22%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 24/05/04 24/02/04 27/10/03 28/08/03 26/05/03 18/02/03 -
Price 1.93 1.98 2.64 3.36 3.30 1.84 1.92 -
P/RPS 0.71 0.48 0.63 0.90 1.03 0.81 0.76 -4.43%
P/EPS 17.37 14.18 22.12 31.57 38.92 24.22 19.11 -6.17%
EY 5.76 7.05 4.52 3.17 2.57 4.13 5.23 6.65%
DY 2.59 2.45 1.86 1.49 1.52 0.45 0.47 212.31%
P/NAPS 0.97 0.83 1.10 1.42 1.65 0.80 0.78 15.65%

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