[EKOVEST] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 2.32%
YoY- -52.95%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 157,640 125,034 234,928 302,160 442,542 294,290 174,954 -1.72%
PBT 44,792 9,798 13,070 11,968 26,204 23,052 13,630 21.92%
Tax -9,146 -4,638 -5,470 -3,780 -8,776 -6,760 -5,500 8.84%
NP 35,646 5,160 7,600 8,188 17,428 16,292 8,130 27.91%
-
NP to SH 35,646 5,160 7,608 8,194 17,416 16,160 8,086 28.03%
-
Tax Rate 20.42% 47.34% 41.85% 31.58% 33.49% 29.33% 40.35% -
Total Cost 121,994 119,874 227,328 293,972 425,114 277,998 166,824 -5.08%
-
Net Worth 362,538 303,533 311,516 309,210 302,518 281,858 218,499 8.80%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 362,538 303,533 311,516 309,210 302,518 281,858 218,499 8.80%
NOSH 178,766 156,363 141,940 141,275 141,363 134,442 104,470 9.36%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 22.61% 4.13% 3.24% 2.71% 3.94% 5.54% 4.65% -
ROE 9.83% 1.70% 2.44% 2.65% 5.76% 5.73% 3.70% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 88.18 79.96 165.51 213.88 313.05 218.90 167.47 -10.13%
EPS 19.94 3.30 5.36 5.80 12.32 12.02 7.74 17.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.028 1.9412 2.1947 2.1887 2.14 2.0965 2.0915 -0.51%
Adjusted Per Share Value based on latest NOSH - 141,418
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 5.32 4.22 7.92 10.19 14.92 9.92 5.90 -1.70%
EPS 1.20 0.17 0.26 0.28 0.59 0.54 0.27 28.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1223 0.1024 0.105 0.1043 0.102 0.095 0.0737 8.80%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.54 1.99 1.49 1.02 2.04 1.37 0.78 -
P/RPS 2.88 2.49 0.90 0.48 0.65 0.63 0.47 35.25%
P/EPS 12.74 60.30 27.80 17.59 16.56 11.40 10.08 3.97%
EY 7.85 1.66 3.60 5.69 6.04 8.77 9.92 -3.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.03 0.68 0.47 0.95 0.65 0.37 22.48%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 23/02/09 25/02/08 27/02/07 17/03/06 -
Price 2.66 3.92 1.46 1.06 1.50 2.65 1.00 -
P/RPS 3.02 4.90 0.88 0.50 0.48 1.21 0.60 30.89%
P/EPS 13.34 118.79 27.24 18.28 12.18 22.05 12.92 0.53%
EY 7.50 0.84 3.67 5.47 8.21 4.54 7.74 -0.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 2.02 0.67 0.48 0.70 1.26 0.48 18.20%

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