[EKOVEST] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -5.16%
YoY- -46.17%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 186,058 217,721 241,111 244,165 257,080 277,781 319,193 -30.19%
PBT 18,001 19,650 19,918 12,219 11,900 11,668 12,930 24.65%
Tax -10,119 -10,681 -9,273 -5,188 -4,485 -4,343 -3,168 116.73%
NP 7,882 8,969 10,645 7,031 7,415 7,325 9,762 -13.27%
-
NP to SH 9,071 10,160 10,657 7,042 7,425 7,335 9,784 -4.91%
-
Tax Rate 56.21% 54.36% 46.56% 42.46% 37.69% 37.22% 24.50% -
Total Cost 178,176 208,752 230,466 237,134 249,665 270,456 309,431 -30.76%
-
Net Worth 311,004 312,252 310,419 310,160 308,808 309,067 305,383 1.22%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 7,122 7,122 7,116 7,116 7,116 7,116 7,072 0.47%
Div Payout % 78.52% 70.10% 66.78% 101.06% 95.85% 97.03% 72.28% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 311,004 312,252 310,419 310,160 308,808 309,067 305,383 1.22%
NOSH 143,571 142,450 141,705 141,322 141,486 142,335 141,538 0.95%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.24% 4.12% 4.41% 2.88% 2.88% 2.64% 3.06% -
ROE 2.92% 3.25% 3.43% 2.27% 2.40% 2.37% 3.20% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 129.59 152.84 170.15 172.77 181.70 195.16 225.52 -30.85%
EPS 6.32 7.13 7.52 4.98 5.25 5.15 6.91 -5.77%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.1662 2.192 2.1906 2.1947 2.1826 2.1714 2.1576 0.26%
Adjusted Per Share Value based on latest NOSH - 141,322
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.27 7.34 8.13 8.23 8.67 9.37 10.76 -30.21%
EPS 0.31 0.34 0.36 0.24 0.25 0.25 0.33 -4.07%
DPS 0.24 0.24 0.24 0.24 0.24 0.24 0.24 0.00%
NAPS 0.1049 0.1053 0.1047 0.1046 0.1041 0.1042 0.103 1.22%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.57 1.41 1.43 1.49 1.58 1.56 1.02 -
P/RPS 1.21 0.92 0.84 0.86 0.87 0.80 0.45 93.25%
P/EPS 24.85 19.77 19.01 29.90 30.11 30.27 14.76 41.47%
EY 4.02 5.06 5.26 3.34 3.32 3.30 6.78 -29.40%
DY 3.18 3.55 3.50 3.36 3.16 3.21 4.90 -25.02%
P/NAPS 0.72 0.64 0.65 0.68 0.72 0.72 0.47 32.85%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 31/05/10 25/02/10 30/11/09 26/08/09 22/05/09 -
Price 1.87 1.56 1.40 1.46 1.50 1.64 1.36 -
P/RPS 1.44 1.02 0.82 0.85 0.83 0.84 0.60 79.16%
P/EPS 29.60 21.87 18.62 29.30 28.58 31.82 19.67 31.28%
EY 3.38 4.57 5.37 3.41 3.50 3.14 5.08 -23.76%
DY 2.67 3.21 3.57 3.42 3.33 3.05 3.68 -19.24%
P/NAPS 0.86 0.71 0.64 0.67 0.69 0.76 0.63 23.03%

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