[EKOVEST] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -13.87%
YoY- -27.15%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 257,080 277,781 319,193 371,728 419,128 441,919 424,176 -28.36%
PBT 11,900 11,668 12,930 18,999 22,460 26,117 27,788 -43.15%
Tax -4,485 -4,343 -3,168 -5,929 -7,279 -8,427 -9,815 -40.64%
NP 7,415 7,325 9,762 13,070 15,181 17,690 17,973 -44.55%
-
NP to SH 7,425 7,335 9,784 13,083 15,189 17,694 17,936 -44.42%
-
Tax Rate 37.69% 37.22% 24.50% 31.21% 32.41% 32.27% 35.32% -
Total Cost 249,665 270,456 309,431 358,658 403,947 424,229 406,203 -27.68%
-
Net Worth 308,808 309,067 305,383 309,523 306,489 306,458 306,762 0.44%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 7,116 7,116 7,072 7,072 7,072 7,072 6,865 2.42%
Div Payout % 95.85% 97.03% 72.28% 54.06% 46.56% 39.97% 38.28% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 308,808 309,067 305,383 309,523 306,489 306,458 306,762 0.44%
NOSH 141,486 142,335 141,538 141,418 140,985 141,446 141,574 -0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.88% 2.64% 3.06% 3.52% 3.62% 4.00% 4.24% -
ROE 2.40% 2.37% 3.20% 4.23% 4.96% 5.77% 5.85% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 181.70 195.16 225.52 262.86 297.28 312.43 299.61 -28.33%
EPS 5.25 5.15 6.91 9.25 10.77 12.51 12.67 -44.38%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 4.85 2.04%
NAPS 2.1826 2.1714 2.1576 2.1887 2.1739 2.1666 2.1668 0.48%
Adjusted Per Share Value based on latest NOSH - 141,418
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.67 9.37 10.76 12.54 14.13 14.90 14.30 -28.34%
EPS 0.25 0.25 0.33 0.44 0.51 0.60 0.60 -44.18%
DPS 0.24 0.24 0.24 0.24 0.24 0.24 0.23 2.87%
NAPS 0.1041 0.1042 0.103 0.1044 0.1034 0.1033 0.1034 0.45%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.58 1.56 1.02 1.02 1.05 1.14 1.44 -
P/RPS 0.87 0.80 0.45 0.39 0.35 0.36 0.48 48.60%
P/EPS 30.11 30.27 14.76 11.03 9.75 9.11 11.37 91.29%
EY 3.32 3.30 6.78 9.07 10.26 10.97 8.80 -47.75%
DY 3.16 3.21 4.90 4.90 4.76 4.39 3.37 -4.19%
P/NAPS 0.72 0.72 0.47 0.47 0.48 0.53 0.66 5.96%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 26/08/09 22/05/09 23/02/09 28/11/08 25/08/08 26/05/08 -
Price 1.50 1.64 1.36 1.06 1.01 1.20 1.27 -
P/RPS 0.83 0.84 0.60 0.40 0.34 0.38 0.42 57.41%
P/EPS 28.58 31.82 19.67 11.46 9.37 9.59 10.02 100.99%
EY 3.50 3.14 5.08 8.73 10.67 10.42 9.98 -50.23%
DY 3.33 3.05 3.68 4.72 4.95 4.17 3.82 -8.73%
P/NAPS 0.69 0.76 0.63 0.48 0.46 0.55 0.59 10.99%

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