[EKOVEST] YoY TTM Result on 31-Mar-2011 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 10.56%
YoY- -7.29%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 244,069 152,890 170,906 141,811 241,111 319,193 424,176 -8.79%
PBT 33,241 69,842 72,645 17,904 19,918 12,930 27,788 3.02%
Tax -11,738 -4,951 -17,525 -9,210 -9,273 -3,168 -9,815 3.02%
NP 21,503 64,891 55,120 8,694 10,645 9,762 17,973 3.03%
-
NP to SH 28,874 64,992 55,120 9,880 10,657 9,784 17,936 8.25%
-
Tax Rate 35.31% 7.09% 24.12% 51.44% 46.56% 24.50% 35.32% -
Total Cost 222,566 87,999 115,786 133,117 230,466 309,431 406,203 -9.53%
-
Net Worth 786,461 437,089 376,976 346,242 310,419 305,383 306,762 16.98%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 3,054 8,941 8,940 7,122 7,116 7,072 6,865 -12.62%
Div Payout % 10.58% 13.76% 16.22% 72.09% 66.78% 72.28% 38.28% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 786,461 437,089 376,976 346,242 310,419 305,383 306,762 16.98%
NOSH 305,517 178,819 178,780 178,807 141,705 141,538 141,574 13.67%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 8.81% 42.44% 32.25% 6.13% 4.41% 3.06% 4.24% -
ROE 3.67% 14.87% 14.62% 2.85% 3.43% 3.20% 5.85% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 79.89 85.50 95.60 79.31 170.15 225.52 299.61 -19.76%
EPS 9.45 36.34 30.83 5.53 7.52 6.91 12.67 -4.76%
DPS 1.00 5.00 5.00 3.98 5.00 5.00 4.85 -23.12%
NAPS 2.5742 2.4443 2.1086 1.9364 2.1906 2.1576 2.1668 2.91%
Adjusted Per Share Value based on latest NOSH - 178,807
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 8.23 5.16 5.76 4.78 8.13 10.76 14.30 -8.79%
EPS 0.97 2.19 1.86 0.33 0.36 0.33 0.60 8.33%
DPS 0.10 0.30 0.30 0.24 0.24 0.24 0.23 -12.95%
NAPS 0.2652 0.1474 0.1271 0.1168 0.1047 0.103 0.1034 16.98%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.57 2.67 2.60 3.80 1.43 1.02 1.44 -
P/RPS 3.22 3.12 2.72 4.79 0.84 0.45 0.48 37.31%
P/EPS 27.19 7.35 8.43 68.77 19.01 14.76 11.37 15.63%
EY 3.68 13.61 11.86 1.45 5.26 6.78 8.80 -13.51%
DY 0.39 1.87 1.92 1.05 3.50 4.90 3.37 -30.18%
P/NAPS 1.00 1.09 1.23 1.96 0.65 0.47 0.66 7.16%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 27/05/13 28/05/12 26/05/11 31/05/10 22/05/09 26/05/08 -
Price 2.83 2.96 2.49 2.77 1.40 1.36 1.27 -
P/RPS 3.54 3.46 2.60 3.49 0.82 0.60 0.42 42.63%
P/EPS 29.94 8.14 8.08 50.13 18.62 19.67 10.02 20.00%
EY 3.34 12.28 12.38 1.99 5.37 5.08 9.98 -16.66%
DY 0.35 1.69 2.01 1.44 3.57 3.68 3.82 -32.84%
P/NAPS 1.10 1.21 1.18 1.43 0.64 0.63 0.59 10.93%

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