[EKOVEST] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -10.72%
YoY- 22.17%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 128,174 141,811 162,774 186,058 217,721 241,111 244,165 -35.00%
PBT 35,818 17,904 18,014 18,001 19,650 19,918 12,219 105.22%
Tax -11,208 -9,210 -10,265 -10,119 -10,681 -9,273 -5,188 67.35%
NP 24,610 8,694 7,749 7,882 8,969 10,645 7,031 131.06%
-
NP to SH 24,610 9,880 8,936 9,071 10,160 10,657 7,042 130.81%
-
Tax Rate 31.29% 51.44% 56.98% 56.21% 54.36% 46.56% 42.46% -
Total Cost 103,564 133,117 155,025 178,176 208,752 230,466 237,134 -42.52%
-
Net Worth 345,082 346,242 332,324 311,004 312,252 310,419 310,160 7.39%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 8,940 7,122 7,122 7,122 7,122 7,116 7,116 16.47%
Div Payout % 36.33% 72.09% 79.71% 78.52% 70.10% 66.78% 101.06% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 345,082 346,242 332,324 311,004 312,252 310,419 310,160 7.39%
NOSH 178,817 178,807 171,195 143,571 142,450 141,705 141,322 17.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 19.20% 6.13% 4.76% 4.24% 4.12% 4.41% 2.88% -
ROE 7.13% 2.85% 2.69% 2.92% 3.25% 3.43% 2.27% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 71.68 79.31 95.08 129.59 152.84 170.15 172.77 -44.46%
EPS 13.76 5.53 5.22 6.32 7.13 7.52 4.98 97.27%
DPS 5.00 3.98 4.16 5.00 5.00 5.00 5.00 0.00%
NAPS 1.9298 1.9364 1.9412 2.1662 2.192 2.1906 2.1947 -8.23%
Adjusted Per Share Value based on latest NOSH - 143,571
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.33 4.79 5.50 6.29 7.36 8.15 8.25 -35.01%
EPS 0.83 0.33 0.30 0.31 0.34 0.36 0.24 129.20%
DPS 0.30 0.24 0.24 0.24 0.24 0.24 0.24 16.08%
NAPS 0.1166 0.117 0.1123 0.1051 0.1055 0.1049 0.1048 7.39%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.00 3.80 1.99 1.57 1.41 1.43 1.49 -
P/RPS 4.19 4.79 2.09 1.21 0.92 0.84 0.86 188.22%
P/EPS 21.80 68.77 38.12 24.85 19.77 19.01 29.90 -19.03%
EY 4.59 1.45 2.62 4.02 5.06 5.26 3.34 23.67%
DY 1.67 1.05 2.09 3.18 3.55 3.50 3.36 -37.33%
P/NAPS 1.55 1.96 1.03 0.72 0.64 0.65 0.68 73.46%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 26/05/11 28/02/11 29/11/10 27/08/10 31/05/10 25/02/10 -
Price 2.48 2.77 3.92 1.87 1.56 1.40 1.46 -
P/RPS 3.46 3.49 4.12 1.44 1.02 0.82 0.85 155.59%
P/EPS 18.02 50.13 75.10 29.60 21.87 18.62 29.30 -27.74%
EY 5.55 1.99 1.33 3.38 4.57 5.37 3.41 38.48%
DY 2.02 1.44 1.06 2.67 3.21 3.57 3.42 -29.67%
P/NAPS 1.29 1.43 2.02 0.86 0.71 0.64 0.67 54.95%

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