[EKOVEST] YoY Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 31.44%
YoY- -59.5%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 133,406 90,674 166,584 203,254 325,980 258,446 149,877 -1.91%
PBT 51,178 14,351 16,097 7,847 21,034 18,878 9,638 32.05%
Tax -12,241 -5,924 -7,395 -2,465 -7,724 -6,129 -3,471 23.35%
NP 38,937 8,427 8,702 5,382 13,310 12,749 6,167 35.91%
-
NP to SH 38,937 8,427 8,707 5,385 13,295 12,689 6,053 36.33%
-
Tax Rate 23.92% 41.28% 45.94% 31.41% 36.72% 32.47% 36.01% -
Total Cost 94,469 82,247 157,882 197,872 312,670 245,697 143,710 -6.74%
-
Net Worth 376,963 318,090 310,644 304,952 306,463 281,510 231,226 8.47%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 376,963 318,090 310,644 304,952 306,463 281,510 231,226 8.47%
NOSH 178,774 164,269 141,807 141,338 141,574 134,417 114,423 7.71%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 29.19% 9.29% 5.22% 2.65% 4.08% 4.93% 4.11% -
ROE 10.33% 2.65% 2.80% 1.77% 4.34% 4.51% 2.62% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 74.62 55.20 117.47 143.81 230.48 192.27 130.98 -8.94%
EPS 21.78 5.13 6.14 3.81 9.40 9.44 5.29 26.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1086 1.9364 2.1906 2.1576 2.1668 2.0943 2.0208 0.71%
Adjusted Per Share Value based on latest NOSH - 141,538
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4.50 3.06 5.62 6.85 10.99 8.72 5.05 -1.90%
EPS 1.31 0.28 0.29 0.18 0.45 0.43 0.20 36.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1271 0.1073 0.1048 0.1028 0.1033 0.0949 0.078 8.46%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.60 3.80 1.43 1.02 1.44 2.71 1.24 -
P/RPS 3.48 6.88 1.22 0.71 0.62 1.41 0.95 24.13%
P/EPS 11.94 74.07 23.29 26.77 15.32 28.71 23.44 -10.62%
EY 8.38 1.35 4.29 3.74 6.53 3.48 4.27 11.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.96 0.65 0.47 0.66 1.29 0.61 12.38%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 26/05/11 31/05/10 22/05/09 26/05/08 28/05/07 29/05/06 -
Price 2.49 2.77 1.40 1.36 1.27 2.58 1.86 -
P/RPS 3.34 5.02 1.19 0.95 0.55 1.34 1.42 15.30%
P/EPS 11.43 54.00 22.80 35.70 13.51 27.33 35.16 -17.06%
EY 8.75 1.85 4.39 2.80 7.40 3.66 2.84 20.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.43 0.64 0.63 0.59 1.23 0.92 4.23%

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