[EKOVEST] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 21.3%
YoY- 113.3%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 430,768 407,624 356,642 338,153 289,252 241,067 229,584 51.95%
PBT 27,208 27,876 25,632 22,962 18,433 14,690 13,722 57.63%
Tax -9,228 -9,056 -8,220 -8,211 -6,183 -5,432 -5,553 40.16%
NP 17,980 18,820 17,412 14,751 12,250 9,258 8,169 68.96%
-
NP to SH 17,958 18,814 17,330 14,803 12,204 9,184 8,167 68.85%
-
Tax Rate 33.92% 32.49% 32.07% 35.76% 33.54% 36.98% 40.47% -
Total Cost 412,788 388,804 339,230 323,402 277,002 231,809 221,415 51.30%
-
Net Worth 302,554 298,286 288,318 281,417 281,856 276,807 269,605 7.96%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 6,865 6,865 6,865 6,740 6,740 6,740 6,740 1.22%
Div Payout % 38.23% 36.49% 39.62% 45.53% 55.23% 73.39% 82.53% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 302,554 298,286 288,318 281,417 281,856 276,807 269,605 7.96%
NOSH 141,380 141,347 137,307 134,373 134,441 134,444 134,802 3.21%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.17% 4.62% 4.88% 4.36% 4.24% 3.84% 3.56% -
ROE 5.94% 6.31% 6.01% 5.26% 4.33% 3.32% 3.03% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 304.69 288.38 259.74 251.65 215.15 179.31 170.31 47.21%
EPS 12.70 13.31 12.62 11.02 9.08 6.83 6.06 63.54%
DPS 4.86 4.86 5.00 5.00 5.00 5.01 5.00 -1.87%
NAPS 2.14 2.1103 2.0998 2.0943 2.0965 2.0589 2.00 4.60%
Adjusted Per Share Value based on latest NOSH - 134,373
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.53 13.75 12.03 11.40 9.75 8.13 7.74 52.00%
EPS 0.61 0.63 0.58 0.50 0.41 0.31 0.28 67.81%
DPS 0.23 0.23 0.23 0.23 0.23 0.23 0.23 0.00%
NAPS 0.102 0.1006 0.0972 0.0949 0.095 0.0933 0.0909 7.96%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.04 2.65 2.65 2.71 1.37 1.58 1.68 -
P/RPS 0.67 0.92 1.02 1.08 0.64 0.88 0.99 -22.86%
P/EPS 16.06 19.91 21.00 24.60 15.09 23.13 27.73 -30.45%
EY 6.23 5.02 4.76 4.07 6.63 4.32 3.61 43.73%
DY 2.38 1.83 1.89 1.85 3.65 3.17 2.98 -13.88%
P/NAPS 0.95 1.26 1.26 1.29 0.65 0.77 0.84 8.52%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 19/11/07 29/08/07 28/05/07 27/02/07 28/11/06 29/08/06 -
Price 1.50 2.09 2.70 2.58 2.65 1.31 1.69 -
P/RPS 0.49 0.72 1.04 1.03 1.23 0.73 0.99 -37.34%
P/EPS 11.81 15.70 21.39 23.42 29.19 19.18 27.89 -43.52%
EY 8.47 6.37 4.67 4.27 3.43 5.21 3.58 77.27%
DY 3.24 2.32 1.85 1.94 1.89 3.83 2.96 6.19%
P/NAPS 0.70 0.99 1.29 1.23 1.26 0.64 0.85 -12.10%

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