[EKOVEST] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -20.36%
YoY- -38.78%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 170,028 168,815 148,271 138,998 189,754 243,134 372,467 -40.68%
PBT 10,078 9,229 11,549 13,017 15,054 17,598 18,391 -33.01%
Tax -4,627 -4,217 -6,370 -6,556 -6,941 -7,597 -5,905 -14.99%
NP 5,451 5,012 5,179 6,461 8,113 10,001 12,486 -42.42%
-
NP to SH 6,048 5,615 5,179 6,461 8,113 10,001 12,486 -38.29%
-
Tax Rate 45.91% 45.69% 55.16% 50.36% 46.11% 43.17% 32.11% -
Total Cost 164,577 163,803 143,092 132,537 181,641 233,133 359,981 -40.62%
-
Net Worth 219,858 178,717 217,202 218,309 216,660 179,999 214,474 1.66%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 4,467 4,467 4,499 4,499 4,499 4,499 4,339 1.95%
Div Payout % 73.87% 79.57% 86.89% 69.65% 55.47% 45.00% 34.75% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 219,858 178,717 217,202 218,309 216,660 179,999 214,474 1.66%
NOSH 89,642 89,358 89,741 89,441 89,488 89,999 89,397 0.18%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.21% 2.97% 3.49% 4.65% 4.28% 4.11% 3.35% -
ROE 2.75% 3.14% 2.38% 2.96% 3.74% 5.56% 5.82% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 189.67 188.92 165.22 155.41 212.04 270.15 416.64 -40.79%
EPS 6.75 6.28 5.77 7.22 9.07 11.11 13.97 -38.39%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 4.85 2.04%
NAPS 2.4526 2.00 2.4203 2.4408 2.4211 2.00 2.3991 1.47%
Adjusted Per Share Value based on latest NOSH - 89,441
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.75 5.70 5.01 4.70 6.41 8.22 12.59 -40.66%
EPS 0.20 0.19 0.18 0.22 0.27 0.34 0.42 -38.99%
DPS 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.00%
NAPS 0.0743 0.0604 0.0734 0.0738 0.0732 0.0608 0.0725 1.64%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.09 1.49 1.66 1.69 1.78 2.10 2.11 -
P/RPS 0.57 0.79 1.00 1.09 0.84 0.78 0.51 7.68%
P/EPS 16.16 23.71 28.76 23.40 19.63 18.90 15.11 4.57%
EY 6.19 4.22 3.48 4.27 5.09 5.29 6.62 -4.37%
DY 4.59 3.36 3.01 2.96 2.81 2.38 2.30 58.44%
P/NAPS 0.44 0.75 0.69 0.69 0.74 1.05 0.88 -36.97%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 30/05/05 28/02/05 30/11/04 23/08/04 24/05/04 -
Price 0.74 1.43 1.51 1.74 1.77 1.93 1.98 -
P/RPS 0.39 0.76 0.91 1.12 0.83 0.71 0.48 -12.91%
P/EPS 10.97 22.76 26.17 24.09 19.52 17.37 14.18 -15.71%
EY 9.12 4.39 3.82 4.15 5.12 5.76 7.05 18.70%
DY 6.76 3.50 3.31 2.87 2.82 2.59 2.45 96.60%
P/NAPS 0.30 0.72 0.62 0.71 0.73 0.97 0.83 -49.22%

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