[EKOVEST] YoY Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 24.8%
YoY- 52.59%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 229,584 168,815 243,134 277,386 173,056 312,201 303,137 -4.52%
PBT 13,722 9,229 17,598 10,054 7,394 10,324 28,102 -11.25%
Tax -5,553 -4,576 -7,597 -2,696 -2,572 -3,362 -8,825 -7.42%
NP 8,169 4,653 10,001 7,358 4,822 6,962 19,277 -13.32%
-
NP to SH 8,167 5,615 10,001 7,358 4,822 6,962 19,277 -13.33%
-
Tax Rate 40.47% 49.58% 43.17% 26.82% 34.78% 32.56% 31.40% -
Total Cost 221,415 164,162 233,133 270,028 168,234 305,239 283,860 -4.05%
-
Net Worth 243,346 222,882 212,917 171,138 144,092 129,088 106,573 14.74%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 5,974 4,483 4,429 3,670 603 2,804 - -
Div Payout % 73.16% 79.85% 44.29% 49.89% 12.52% 40.28% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 243,346 222,882 212,917 171,138 144,092 129,088 106,573 14.74%
NOSH 119,498 89,669 88,586 73,412 60,350 56,083 47,410 16.64%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.56% 2.76% 4.11% 2.65% 2.79% 2.23% 6.36% -
ROE 3.36% 2.52% 4.70% 4.30% 3.35% 5.39% 18.09% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 192.12 188.26 274.46 377.85 286.75 556.67 639.39 -18.15%
EPS 6.84 6.27 11.30 9.59 7.99 12.41 40.66 -25.69%
DPS 5.00 5.00 5.00 5.00 1.00 5.00 0.00 -
NAPS 2.0364 2.4856 2.4035 2.3312 2.3876 2.3017 2.2479 -1.63%
Adjusted Per Share Value based on latest NOSH - 86,784
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 7.74 5.69 8.20 9.35 5.84 10.53 10.22 -4.52%
EPS 0.28 0.19 0.34 0.25 0.16 0.23 0.65 -13.09%
DPS 0.20 0.15 0.15 0.12 0.02 0.09 0.00 -
NAPS 0.0821 0.0752 0.0718 0.0577 0.0486 0.0435 0.0359 14.77%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.68 1.49 2.10 2.50 2.89 1.74 7.00 -
P/RPS 0.87 0.79 0.77 0.66 1.01 0.31 1.09 -3.68%
P/EPS 24.58 23.79 18.60 24.94 36.17 14.02 17.22 6.10%
EY 4.07 4.20 5.38 4.01 2.76 7.13 5.81 -5.75%
DY 2.98 3.36 2.38 2.00 0.35 2.87 0.00 -
P/NAPS 0.82 0.60 0.87 1.07 1.21 0.76 3.11 -19.91%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 23/08/04 28/08/03 20/08/02 27/08/01 15/09/00 -
Price 1.69 1.43 1.93 3.30 2.69 2.88 5.20 -
P/RPS 0.88 0.76 0.70 0.87 0.94 0.52 0.81 1.39%
P/EPS 24.73 22.84 17.10 32.92 33.67 23.20 12.79 11.61%
EY 4.04 4.38 5.85 3.04 2.97 4.31 7.82 -10.41%
DY 2.96 3.50 2.59 1.52 0.37 1.74 0.00 -
P/NAPS 0.83 0.58 0.80 1.42 1.13 1.25 2.31 -15.67%

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