[EKOVEST] YoY TTM Result on 30-Jun-2005 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 8.42%
YoY- -43.86%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 441,919 356,642 229,584 168,815 243,134 277,386 173,056 16.89%
PBT 26,117 25,632 13,722 9,229 17,598 10,054 7,394 23.38%
Tax -8,427 -8,220 -5,553 -4,217 -7,597 -2,696 -2,572 21.84%
NP 17,690 17,412 8,169 5,012 10,001 7,358 4,822 24.16%
-
NP to SH 17,694 17,330 8,167 5,615 10,001 7,358 4,822 24.16%
-
Tax Rate 32.27% 32.07% 40.47% 45.69% 43.17% 26.82% 34.78% -
Total Cost 424,229 339,230 221,415 163,803 233,133 270,028 168,234 16.65%
-
Net Worth 306,458 288,318 269,605 178,717 179,999 173,569 143,881 13.41%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 7,072 6,865 6,740 4,467 4,499 4,339 602 50.71%
Div Payout % 39.97% 39.62% 82.53% 79.57% 45.00% 58.97% 12.50% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 306,458 288,318 269,605 178,717 179,999 173,569 143,881 13.41%
NOSH 141,446 137,307 134,802 89,358 89,999 86,784 60,261 15.26%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 4.00% 4.88% 3.56% 2.97% 4.11% 2.65% 2.79% -
ROE 5.77% 6.01% 3.03% 3.14% 5.56% 4.24% 3.35% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 312.43 259.74 170.31 188.92 270.15 319.63 287.17 1.41%
EPS 12.51 12.62 6.06 6.28 11.11 8.48 8.00 7.72%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 1.00 30.73%
NAPS 2.1666 2.0998 2.00 2.00 2.00 2.00 2.3876 -1.60%
Adjusted Per Share Value based on latest NOSH - 89,358
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 14.90 12.03 7.74 5.69 8.20 9.35 5.84 16.87%
EPS 0.60 0.58 0.28 0.19 0.34 0.25 0.16 24.61%
DPS 0.24 0.23 0.23 0.15 0.15 0.15 0.02 51.25%
NAPS 0.1033 0.0972 0.0909 0.0603 0.0607 0.0585 0.0485 13.41%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.14 2.65 1.68 1.49 2.10 2.50 2.89 -
P/RPS 0.36 1.02 0.99 0.79 0.78 0.78 1.01 -15.78%
P/EPS 9.11 21.00 27.73 23.71 18.90 29.49 36.12 -20.49%
EY 10.97 4.76 3.61 4.22 5.29 3.39 2.77 25.75%
DY 4.39 1.89 2.98 3.36 2.38 2.00 0.35 52.36%
P/NAPS 0.53 1.26 0.84 0.75 1.05 1.25 1.21 -12.84%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 25/08/08 29/08/07 29/08/06 30/08/05 23/08/04 28/08/03 20/08/02 -
Price 1.20 2.70 1.69 1.43 1.93 3.30 2.69 -
P/RPS 0.38 1.04 0.99 0.76 0.71 1.03 0.94 -13.99%
P/EPS 9.59 21.39 27.89 22.76 17.37 38.92 33.62 -18.85%
EY 10.42 4.67 3.58 4.39 5.76 2.57 2.97 23.24%
DY 4.17 1.85 2.96 3.50 2.59 1.52 0.37 49.67%
P/NAPS 0.55 1.29 0.85 0.72 0.97 1.65 1.13 -11.29%

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