[EKOVEST] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -16.98%
YoY- 17.72%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 368,437 323,310 277,386 166,873 169,193 168,197 173,056 65.26%
PBT 15,965 12,808 10,054 7,305 8,505 8,658 7,394 66.82%
Tax -5,411 -3,570 -2,696 -1,732 -1,792 -2,773 -2,572 63.96%
NP 10,554 9,238 7,358 5,573 6,713 5,885 4,822 68.33%
-
NP to SH 10,554 9,238 7,358 5,573 6,713 5,885 4,822 68.33%
-
Tax Rate 33.89% 27.87% 26.82% 23.71% 21.07% 32.03% 34.78% -
Total Cost 357,883 314,072 270,028 161,300 162,480 162,312 168,234 65.17%
-
Net Worth 212,773 205,696 173,569 168,742 163,697 161,639 143,881 29.70%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,339 4,339 4,339 602 602 602 602 271.79%
Div Payout % 41.11% 46.97% 58.97% 10.81% 8.98% 10.24% 12.50% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 212,773 205,696 173,569 168,742 163,697 161,639 143,881 29.70%
NOSH 88,445 86,791 86,784 73,366 66,815 66,793 60,261 29.05%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.86% 2.86% 2.65% 3.34% 3.97% 3.50% 2.79% -
ROE 4.96% 4.49% 4.24% 3.30% 4.10% 3.64% 3.35% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 416.57 372.51 319.63 227.45 253.22 251.82 287.17 28.05%
EPS 11.93 10.64 8.48 7.60 10.05 8.81 8.00 30.43%
DPS 4.91 5.00 5.00 0.82 0.90 0.90 1.00 188.04%
NAPS 2.4057 2.37 2.00 2.30 2.45 2.42 2.3876 0.50%
Adjusted Per Share Value based on latest NOSH - 73,366
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 12.42 10.90 9.35 5.63 5.71 5.67 5.84 65.14%
EPS 0.36 0.31 0.25 0.19 0.23 0.20 0.16 71.45%
DPS 0.15 0.15 0.15 0.02 0.02 0.02 0.02 281.75%
NAPS 0.0718 0.0694 0.0585 0.0569 0.0552 0.0545 0.0485 29.80%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.91 3.38 2.50 2.02 2.26 2.60 2.89 -
P/RPS 0.70 0.91 0.78 0.89 0.89 1.03 1.01 -21.63%
P/EPS 24.39 31.76 29.49 26.59 22.49 29.51 36.12 -22.97%
EY 4.10 3.15 3.39 3.76 4.45 3.39 2.77 29.78%
DY 1.69 1.48 2.00 0.41 0.40 0.35 0.35 184.86%
P/NAPS 1.21 1.43 1.25 0.88 0.92 1.07 1.21 0.00%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 27/10/03 28/08/03 26/05/03 18/02/03 28/11/02 20/08/02 -
Price 2.64 3.36 3.30 1.84 1.92 2.42 2.69 -
P/RPS 0.63 0.90 1.03 0.81 0.76 0.96 0.94 -23.35%
P/EPS 22.12 31.57 38.92 24.22 19.11 27.47 33.62 -24.29%
EY 4.52 3.17 2.57 4.13 5.23 3.64 2.97 32.20%
DY 1.86 1.49 1.52 0.45 0.47 0.37 0.37 192.59%
P/NAPS 1.10 1.42 1.65 0.80 0.78 1.00 1.13 -1.77%

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