[EKOVEST] YoY Annualized Quarter 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- 52.59%
YoY- 61.69%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 106,462 177,874 120,898 222,112 271,005 434,640 344,594 -17.76%
PBT 49,120 68,237 19,134 21,462 10,462 28,045 25,170 11.77%
Tax -7,542 -16,321 -7,898 -9,860 -3,286 -10,298 -8,172 -1.32%
NP 41,577 51,916 11,236 11,602 7,176 17,746 16,998 16.06%
-
NP to SH 41,712 51,916 11,236 11,609 7,180 17,726 16,918 16.21%
-
Tax Rate 15.35% 23.92% 41.28% 45.94% 31.41% 36.72% 32.47% -
Total Cost 64,885 125,958 109,662 210,509 263,829 416,893 327,596 -23.63%
-
Net Worth 436,957 376,963 318,090 310,644 304,952 306,463 281,510 7.59%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 436,957 376,963 318,090 310,644 304,952 306,463 281,510 7.59%
NOSH 178,765 178,774 164,269 141,807 141,338 141,574 134,417 4.86%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 39.05% 29.19% 9.29% 5.22% 2.65% 4.08% 4.93% -
ROE 9.55% 13.77% 3.53% 3.74% 2.35% 5.78% 6.01% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 59.55 99.50 73.60 156.63 191.74 307.30 256.36 -21.57%
EPS 23.33 29.04 6.84 8.19 5.08 12.53 12.59 10.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4443 2.1086 1.9364 2.1906 2.1576 2.1668 2.0943 2.60%
Adjusted Per Share Value based on latest NOSH - 141,705
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3.59 6.00 4.08 7.49 9.14 14.66 11.62 -17.76%
EPS 1.41 1.75 0.38 0.39 0.24 0.60 0.57 16.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1474 0.1271 0.1073 0.1048 0.1028 0.1033 0.0949 7.60%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.67 2.60 3.80 1.43 1.02 1.44 2.71 -
P/RPS 4.48 2.61 5.16 0.91 0.53 0.47 1.06 27.12%
P/EPS 11.44 8.95 55.56 17.47 20.08 11.49 21.53 -9.99%
EY 8.74 11.17 1.80 5.72 4.98 8.70 4.64 11.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.23 1.96 0.65 0.47 0.66 1.29 -2.76%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 28/05/12 26/05/11 31/05/10 22/05/09 26/05/08 28/05/07 -
Price 2.96 2.49 2.77 1.40 1.36 1.27 2.58 -
P/RPS 4.97 2.50 3.76 0.89 0.71 0.41 1.01 30.38%
P/EPS 12.69 8.57 40.50 17.10 26.77 10.13 20.50 -7.67%
EY 7.88 11.66 2.47 5.85 3.74 9.87 4.88 8.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.18 1.43 0.64 0.63 0.59 1.23 -0.27%

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