[EKOVEST] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 38.31%
YoY- 457.89%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 181,585 196,412 206,449 170,906 144,477 138,776 128,174 26.00%
PBT 90,590 87,219 84,180 72,645 53,315 41,766 35,818 85.11%
Tax -13,121 -12,711 -11,535 -17,525 -13,462 -11,651 -11,208 11.02%
NP 77,469 74,508 72,645 55,120 39,853 30,115 24,610 114.04%
-
NP to SH 77,469 74,508 72,645 55,120 39,853 30,115 24,610 114.04%
-
Tax Rate 14.48% 14.57% 13.70% 24.12% 25.25% 27.90% 31.29% -
Total Cost 104,116 121,904 133,804 115,786 104,624 108,661 103,564 0.35%
-
Net Worth 433,550 419,365 410,772 376,976 362,444 351,379 345,082 16.35%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 8,941 8,941 8,941 8,940 8,940 8,940 8,940 0.00%
Div Payout % 11.54% 12.00% 12.31% 16.22% 22.43% 29.69% 36.33% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 433,550 419,365 410,772 376,976 362,444 351,379 345,082 16.35%
NOSH 178,872 178,910 178,822 178,780 178,720 178,846 178,817 0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 42.66% 37.93% 35.19% 32.25% 27.58% 21.70% 19.20% -
ROE 17.87% 17.77% 17.68% 14.62% 11.00% 8.57% 7.13% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 101.52 109.78 115.45 95.60 80.84 77.60 71.68 25.98%
EPS 43.31 41.65 40.62 30.83 22.30 16.84 13.76 114.02%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.4238 2.344 2.2971 2.1086 2.028 1.9647 1.9298 16.32%
Adjusted Per Share Value based on latest NOSH - 178,780
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.12 6.62 6.96 5.76 4.87 4.68 4.32 26.00%
EPS 2.61 2.51 2.45 1.86 1.34 1.02 0.83 113.89%
DPS 0.30 0.30 0.30 0.30 0.30 0.30 0.30 0.00%
NAPS 0.1462 0.1414 0.1385 0.1271 0.1222 0.1185 0.1164 16.33%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.54 2.55 2.50 2.60 2.54 2.30 3.00 -
P/RPS 2.50 2.32 2.17 2.72 3.14 2.96 4.19 -29.01%
P/EPS 5.86 6.12 6.15 8.43 11.39 13.66 21.80 -58.18%
EY 17.05 16.33 16.25 11.86 8.78 7.32 4.59 138.89%
DY 1.97 1.96 2.00 1.92 1.97 2.17 1.67 11.58%
P/NAPS 1.05 1.09 1.09 1.23 1.25 1.17 1.55 -22.77%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 27/08/12 28/05/12 29/02/12 21/11/11 26/08/11 -
Price 2.47 2.55 2.49 2.49 2.66 2.50 2.48 -
P/RPS 2.43 2.32 2.16 2.60 3.29 3.22 3.46 -20.90%
P/EPS 5.70 6.12 6.13 8.08 11.93 14.85 18.02 -53.41%
EY 17.53 16.33 16.31 12.38 8.38 6.74 5.55 114.52%
DY 2.02 1.96 2.01 2.01 1.88 2.00 2.02 0.00%
P/NAPS 1.02 1.09 1.08 1.18 1.31 1.27 1.29 -14.43%

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