[EKOVEST] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 1.23%
YoY- -51.12%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 217,721 241,111 244,165 257,080 277,781 319,193 371,728 -30.06%
PBT 19,650 19,918 12,219 11,900 11,668 12,930 18,999 2.27%
Tax -10,681 -9,273 -5,188 -4,485 -4,343 -3,168 -5,929 48.21%
NP 8,969 10,645 7,031 7,415 7,325 9,762 13,070 -22.25%
-
NP to SH 10,160 10,657 7,042 7,425 7,335 9,784 13,083 -15.55%
-
Tax Rate 54.36% 46.56% 42.46% 37.69% 37.22% 24.50% 31.21% -
Total Cost 208,752 230,466 237,134 249,665 270,456 309,431 358,658 -30.35%
-
Net Worth 312,252 310,419 310,160 308,808 309,067 305,383 309,523 0.58%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 7,122 7,116 7,116 7,116 7,116 7,072 7,072 0.47%
Div Payout % 70.10% 66.78% 101.06% 95.85% 97.03% 72.28% 54.06% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 312,252 310,419 310,160 308,808 309,067 305,383 309,523 0.58%
NOSH 142,450 141,705 141,322 141,486 142,335 141,538 141,418 0.48%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.12% 4.41% 2.88% 2.88% 2.64% 3.06% 3.52% -
ROE 3.25% 3.43% 2.27% 2.40% 2.37% 3.20% 4.23% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 152.84 170.15 172.77 181.70 195.16 225.52 262.86 -30.40%
EPS 7.13 7.52 4.98 5.25 5.15 6.91 9.25 -15.97%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.192 2.1906 2.1947 2.1826 2.1714 2.1576 2.1887 0.10%
Adjusted Per Share Value based on latest NOSH - 141,486
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.34 8.13 8.23 8.67 9.37 10.76 12.54 -30.09%
EPS 0.34 0.36 0.24 0.25 0.25 0.33 0.44 -15.83%
DPS 0.24 0.24 0.24 0.24 0.24 0.24 0.24 0.00%
NAPS 0.1053 0.1047 0.1046 0.1041 0.1042 0.103 0.1044 0.57%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.41 1.43 1.49 1.58 1.56 1.02 1.02 -
P/RPS 0.92 0.84 0.86 0.87 0.80 0.45 0.39 77.48%
P/EPS 19.77 19.01 29.90 30.11 30.27 14.76 11.03 47.71%
EY 5.06 5.26 3.34 3.32 3.30 6.78 9.07 -32.30%
DY 3.55 3.50 3.36 3.16 3.21 4.90 4.90 -19.38%
P/NAPS 0.64 0.65 0.68 0.72 0.72 0.47 0.47 22.92%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 31/05/10 25/02/10 30/11/09 26/08/09 22/05/09 23/02/09 -
Price 1.56 1.40 1.46 1.50 1.64 1.36 1.06 -
P/RPS 1.02 0.82 0.85 0.83 0.84 0.60 0.40 86.96%
P/EPS 21.87 18.62 29.30 28.58 31.82 19.67 11.46 54.03%
EY 4.57 5.37 3.41 3.50 3.14 5.08 8.73 -35.12%
DY 3.21 3.57 3.42 3.33 3.05 3.68 4.72 -22.71%
P/NAPS 0.71 0.64 0.67 0.69 0.76 0.63 0.48 29.91%

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