[EKOVEST] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 51.33%
YoY- 8.92%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 162,774 186,058 217,721 241,111 244,165 257,080 277,781 -29.90%
PBT 18,014 18,001 19,650 19,918 12,219 11,900 11,668 33.47%
Tax -10,265 -10,119 -10,681 -9,273 -5,188 -4,485 -4,343 77.15%
NP 7,749 7,882 8,969 10,645 7,031 7,415 7,325 3.81%
-
NP to SH 8,936 9,071 10,160 10,657 7,042 7,425 7,335 14.02%
-
Tax Rate 56.98% 56.21% 54.36% 46.56% 42.46% 37.69% 37.22% -
Total Cost 155,025 178,176 208,752 230,466 237,134 249,665 270,456 -30.92%
-
Net Worth 332,324 311,004 312,252 310,419 310,160 308,808 309,067 4.94%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 7,122 7,122 7,122 7,116 7,116 7,116 7,116 0.05%
Div Payout % 79.71% 78.52% 70.10% 66.78% 101.06% 95.85% 97.03% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 332,324 311,004 312,252 310,419 310,160 308,808 309,067 4.94%
NOSH 171,195 143,571 142,450 141,705 141,322 141,486 142,335 13.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.76% 4.24% 4.12% 4.41% 2.88% 2.88% 2.64% -
ROE 2.69% 2.92% 3.25% 3.43% 2.27% 2.40% 2.37% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 95.08 129.59 152.84 170.15 172.77 181.70 195.16 -38.00%
EPS 5.22 6.32 7.13 7.52 4.98 5.25 5.15 0.90%
DPS 4.16 5.00 5.00 5.00 5.00 5.00 5.00 -11.50%
NAPS 1.9412 2.1662 2.192 2.1906 2.1947 2.1826 2.1714 -7.17%
Adjusted Per Share Value based on latest NOSH - 141,705
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.49 6.27 7.34 8.13 8.23 8.67 9.37 -29.91%
EPS 0.30 0.31 0.34 0.36 0.24 0.25 0.25 12.88%
DPS 0.24 0.24 0.24 0.24 0.24 0.24 0.24 0.00%
NAPS 0.1121 0.1049 0.1053 0.1047 0.1046 0.1041 0.1042 4.97%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.99 1.57 1.41 1.43 1.49 1.58 1.56 -
P/RPS 2.09 1.21 0.92 0.84 0.86 0.87 0.80 89.35%
P/EPS 38.12 24.85 19.77 19.01 29.90 30.11 30.27 16.56%
EY 2.62 4.02 5.06 5.26 3.34 3.32 3.30 -14.22%
DY 2.09 3.18 3.55 3.50 3.36 3.16 3.21 -24.82%
P/NAPS 1.03 0.72 0.64 0.65 0.68 0.72 0.72 26.87%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 27/08/10 31/05/10 25/02/10 30/11/09 26/08/09 -
Price 3.92 1.87 1.56 1.40 1.46 1.50 1.64 -
P/RPS 4.12 1.44 1.02 0.82 0.85 0.83 0.84 187.84%
P/EPS 75.10 29.60 21.87 18.62 29.30 28.58 31.82 76.98%
EY 1.33 3.38 4.57 5.37 3.41 3.50 3.14 -43.51%
DY 1.06 2.67 3.21 3.57 3.42 3.33 3.05 -50.47%
P/NAPS 2.02 0.86 0.71 0.64 0.67 0.69 0.76 91.53%

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