[EKOVEST] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 25.55%
YoY- 56.98%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 241,067 170,028 189,754 323,310 168,197 281,531 326,726 -4.93%
PBT 14,690 10,078 15,054 12,808 8,658 6,727 29,084 -10.75%
Tax -5,432 -4,627 -6,941 -3,570 -2,773 -2,386 -9,261 -8.50%
NP 9,258 5,451 8,113 9,238 5,885 4,341 19,823 -11.91%
-
NP to SH 9,184 6,048 8,113 9,238 5,885 4,341 19,823 -12.02%
-
Tax Rate 36.98% 45.91% 46.11% 27.87% 32.03% 35.47% 31.84% -
Total Cost 231,809 164,577 181,641 314,072 162,312 277,190 306,903 -4.56%
-
Net Worth 276,807 219,858 216,660 205,696 161,639 138,092 125,082 14.14%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 6,740 4,467 4,499 4,339 602 2,985 2,712 16.37%
Div Payout % 73.39% 73.87% 55.47% 46.97% 10.24% 68.78% 13.68% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 276,807 219,858 216,660 205,696 161,639 138,092 125,082 14.14%
NOSH 134,444 89,642 89,488 86,791 66,793 59,770 54,214 16.33%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.84% 3.21% 4.28% 2.86% 3.50% 1.54% 6.07% -
ROE 3.32% 2.75% 3.74% 4.49% 3.64% 3.14% 15.85% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 179.31 189.67 212.04 372.51 251.82 471.02 602.66 -18.28%
EPS 6.83 6.75 9.07 10.64 8.81 7.26 36.56 -24.38%
DPS 5.01 5.00 5.00 5.00 0.90 5.00 5.00 0.03%
NAPS 2.0589 2.4526 2.4211 2.37 2.42 2.3104 2.3072 -1.87%
Adjusted Per Share Value based on latest NOSH - 86,791
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 8.13 5.73 6.40 10.90 5.67 9.49 11.02 -4.94%
EPS 0.31 0.20 0.27 0.31 0.20 0.15 0.67 -12.04%
DPS 0.23 0.15 0.15 0.15 0.02 0.10 0.09 16.91%
NAPS 0.0933 0.0741 0.0731 0.0694 0.0545 0.0466 0.0422 14.13%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.58 1.09 1.78 3.38 2.60 1.90 4.50 -
P/RPS 0.88 0.57 0.84 0.91 1.03 0.40 0.75 2.69%
P/EPS 23.13 16.16 19.63 31.76 29.51 26.16 12.31 11.07%
EY 4.32 6.19 5.09 3.15 3.39 3.82 8.13 -9.99%
DY 3.17 4.59 2.81 1.48 0.35 2.63 1.11 19.10%
P/NAPS 0.77 0.44 0.74 1.43 1.07 0.82 1.95 -14.34%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 30/11/05 30/11/04 27/10/03 28/11/02 04/01/02 18/12/00 -
Price 1.31 0.74 1.77 3.36 2.42 2.80 2.85 -
P/RPS 0.73 0.39 0.83 0.90 0.96 0.59 0.47 7.61%
P/EPS 19.18 10.97 19.52 31.57 27.47 38.55 7.79 16.19%
EY 5.21 9.12 5.12 3.17 3.64 2.59 12.83 -13.94%
DY 3.83 6.76 2.82 1.49 0.37 1.78 1.76 13.82%
P/NAPS 0.64 0.30 0.73 1.42 1.00 1.21 1.24 -10.43%

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