[EKOVEST] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
17-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 4.51%
YoY- -2.17%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 371,728 430,768 289,252 183,206 138,998 368,437 169,193 14.00%
PBT 18,999 27,208 18,433 10,463 13,017 15,965 8,505 14.32%
Tax -5,929 -9,228 -6,183 -4,723 -6,556 -5,411 -1,792 22.04%
NP 13,070 17,980 12,250 5,740 6,461 10,554 6,713 11.73%
-
NP to SH 13,083 17,958 12,204 6,321 6,461 10,554 6,713 11.75%
-
Tax Rate 31.21% 33.92% 33.54% 45.14% 50.36% 33.89% 21.07% -
Total Cost 358,658 412,788 277,002 177,466 132,537 357,883 162,480 14.09%
-
Net Worth 309,523 302,554 281,856 250,364 218,309 212,773 163,697 11.19%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 7,072 6,865 6,740 4,467 4,499 4,339 602 50.71%
Div Payout % 54.06% 38.23% 55.23% 70.68% 69.65% 41.11% 8.98% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 309,523 302,554 281,856 250,364 218,309 212,773 163,697 11.19%
NOSH 141,418 141,380 134,441 119,705 89,441 88,445 66,815 13.29%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.52% 4.17% 4.24% 3.13% 4.65% 2.86% 3.97% -
ROE 4.23% 5.94% 4.33% 2.52% 2.96% 4.96% 4.10% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 262.86 304.69 215.15 153.05 155.41 416.57 253.22 0.62%
EPS 9.25 12.70 9.08 5.28 7.22 11.93 10.05 -1.37%
DPS 5.00 4.86 5.00 3.73 5.00 4.91 0.90 33.04%
NAPS 2.1887 2.14 2.0965 2.0915 2.4408 2.4057 2.45 -1.86%
Adjusted Per Share Value based on latest NOSH - 119,705
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 12.54 14.53 9.75 6.18 4.69 12.42 5.71 13.99%
EPS 0.44 0.61 0.41 0.21 0.22 0.36 0.23 11.40%
DPS 0.24 0.23 0.23 0.15 0.15 0.15 0.02 51.25%
NAPS 0.1044 0.102 0.095 0.0844 0.0736 0.0718 0.0552 11.19%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.02 2.04 1.37 0.78 1.69 2.91 2.26 -
P/RPS 0.39 0.67 0.64 0.51 1.09 0.70 0.89 -12.83%
P/EPS 11.03 16.06 15.09 14.77 23.40 24.39 22.49 -11.18%
EY 9.07 6.23 6.63 6.77 4.27 4.10 4.45 12.58%
DY 4.90 2.38 3.65 4.79 2.96 1.69 0.40 51.77%
P/NAPS 0.47 0.95 0.65 0.37 0.69 1.21 0.92 -10.58%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 25/02/08 27/02/07 17/03/06 28/02/05 24/02/04 18/02/03 -
Price 1.06 1.50 2.65 1.00 1.74 2.64 1.92 -
P/RPS 0.40 0.49 1.23 0.65 1.12 0.63 0.76 -10.13%
P/EPS 11.46 11.81 29.19 18.94 24.09 22.12 19.11 -8.16%
EY 8.73 8.47 3.43 5.28 4.15 4.52 5.23 8.90%
DY 4.72 3.24 1.89 3.73 2.87 1.86 0.47 46.83%
P/NAPS 0.48 0.70 1.26 0.48 0.71 1.10 0.78 -7.76%

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