[EKOVEST] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -18.34%
YoY- -18.3%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 32,136 46,963 41,262 64,546 77,461 124,861 101,717 -17.45%
PBT 18,322 14,951 3,402 3,389 3,070 6,531 7,199 16.83%
Tax -4,048 -3,638 -1,827 -1,681 -978 -2,328 -2,156 11.05%
NP 14,274 11,313 1,575 1,708 2,092 4,203 5,043 18.91%
-
NP to SH 14,274 11,313 1,575 1,710 2,093 4,199 5,055 18.86%
-
Tax Rate 22.09% 24.33% 53.70% 49.60% 31.86% 35.65% 29.95% -
Total Cost 17,862 35,650 39,687 62,838 75,369 120,658 96,674 -24.51%
-
Net Worth 433,550 362,444 332,324 310,160 309,523 302,554 281,856 7.43%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 433,550 362,444 332,324 310,160 309,523 302,554 281,856 7.43%
NOSH 178,872 178,720 171,195 141,322 141,418 141,380 134,441 4.86%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 44.42% 24.09% 3.82% 2.65% 2.70% 3.37% 4.96% -
ROE 3.29% 3.12% 0.47% 0.55% 0.68% 1.39% 1.79% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 17.97 26.28 24.10 45.67 54.77 88.32 75.66 -21.28%
EPS 7.98 6.33 0.92 1.21 1.48 2.97 3.76 13.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4238 2.028 1.9412 2.1947 2.1887 2.14 2.0965 2.44%
Adjusted Per Share Value based on latest NOSH - 141,322
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.08 1.58 1.39 2.18 2.61 4.21 3.43 -17.50%
EPS 0.48 0.38 0.05 0.06 0.07 0.14 0.17 18.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1462 0.1222 0.1121 0.1046 0.1044 0.102 0.095 7.44%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.54 2.54 1.99 1.49 1.02 2.04 1.37 -
P/RPS 14.14 9.67 8.26 3.26 1.86 2.31 1.81 40.81%
P/EPS 31.83 40.13 216.30 123.14 68.92 68.69 36.44 -2.22%
EY 3.14 2.49 0.46 0.81 1.45 1.46 2.74 2.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.25 1.03 0.68 0.47 0.95 0.65 8.31%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 23/02/09 25/02/08 27/02/07 -
Price 2.47 2.66 3.92 1.46 1.06 1.50 2.65 -
P/RPS 13.75 10.12 16.26 3.20 1.94 1.70 3.50 25.58%
P/EPS 30.95 42.02 426.09 120.66 71.62 50.51 70.48 -12.80%
EY 3.23 2.38 0.23 0.83 1.40 1.98 1.42 14.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.31 2.02 0.67 0.48 0.70 1.26 -3.45%

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