[EKOVEST] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 14.25%
YoY- 57.22%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 289,252 183,206 138,998 368,437 169,193 247,766 301,281 -0.67%
PBT 18,433 10,463 13,017 15,965 8,505 4,575 22,980 -3.60%
Tax -6,183 -4,723 -6,556 -5,411 -1,792 -1,145 -8,014 -4.22%
NP 12,250 5,740 6,461 10,554 6,713 3,430 14,966 -3.28%
-
NP to SH 12,204 6,321 6,461 10,554 6,713 3,430 14,966 -3.34%
-
Tax Rate 33.54% 45.14% 50.36% 33.89% 21.07% 25.03% 34.87% -
Total Cost 277,002 177,466 132,537 357,883 162,480 244,336 286,315 -0.54%
-
Net Worth 281,856 250,364 218,309 212,773 163,697 139,026 127,344 14.15%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 6,740 4,467 4,499 4,339 602 2,985 2,712 16.37%
Div Payout % 55.23% 70.68% 69.65% 41.11% 8.98% 87.05% 18.12% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 281,856 250,364 218,309 212,773 163,697 139,026 127,344 14.15%
NOSH 134,441 119,705 89,441 88,445 66,815 59,624 54,253 16.32%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.24% 3.13% 4.65% 2.86% 3.97% 1.38% 4.97% -
ROE 4.33% 2.52% 2.96% 4.96% 4.10% 2.47% 11.75% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 215.15 153.05 155.41 416.57 253.22 415.54 555.32 -14.61%
EPS 9.08 5.28 7.22 11.93 10.05 5.75 27.59 -16.90%
DPS 5.00 3.73 5.00 4.91 0.90 5.01 5.00 0.00%
NAPS 2.0965 2.0915 2.4408 2.4057 2.45 2.3317 2.3472 -1.86%
Adjusted Per Share Value based on latest NOSH - 88,445
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.75 6.18 4.69 12.42 5.71 8.36 10.16 -0.68%
EPS 0.41 0.21 0.22 0.36 0.23 0.12 0.50 -3.25%
DPS 0.23 0.15 0.15 0.15 0.02 0.10 0.09 16.91%
NAPS 0.095 0.0844 0.0736 0.0718 0.0552 0.0469 0.0429 14.16%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.37 0.78 1.69 2.91 2.26 2.58 2.68 -
P/RPS 0.64 0.51 1.09 0.70 0.89 0.62 0.48 4.90%
P/EPS 15.09 14.77 23.40 24.39 22.49 44.85 9.72 7.60%
EY 6.63 6.77 4.27 4.10 4.45 2.23 10.29 -7.06%
DY 3.65 4.79 2.96 1.69 0.40 1.94 1.87 11.78%
P/NAPS 0.65 0.37 0.69 1.21 0.92 1.11 1.14 -8.93%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 17/03/06 28/02/05 24/02/04 18/02/03 12/04/02 26/02/01 -
Price 2.65 1.00 1.74 2.64 1.92 2.91 2.31 -
P/RPS 1.23 0.65 1.12 0.63 0.76 0.70 0.42 19.60%
P/EPS 29.19 18.94 24.09 22.12 19.11 50.59 8.37 23.13%
EY 3.43 5.28 4.15 4.52 5.23 1.98 11.94 -18.76%
DY 1.89 3.73 2.87 1.86 0.47 1.72 2.16 -2.19%
P/NAPS 1.26 0.48 0.71 1.10 0.78 1.25 0.98 4.27%

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