[EKOVEST] QoQ Annualized Quarter 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- 88.26%
YoY- 118.76%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 243,134 300,872 354,444 344,448 277,386 174,097 172,342 25.81%
PBT 17,598 19,229 20,324 20,216 10,054 8,113 8,502 62.48%
Tax -7,597 -6,496 -6,570 -6,364 -2,696 -2,217 -1,140 254.53%
NP 10,001 12,733 13,754 13,852 7,358 5,896 7,362 22.68%
-
NP to SH 10,001 12,733 13,754 13,852 7,358 5,896 7,362 22.68%
-
Tax Rate 43.17% 33.78% 32.33% 31.48% 26.82% 27.33% 13.41% -
Total Cost 233,133 288,138 340,690 330,596 270,028 168,201 164,980 25.95%
-
Net Worth 212,917 211,750 210,751 205,696 171,138 158,667 163,377 19.33%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 4,429 - - - 3,670 - - -
Div Payout % 44.29% - - - 49.89% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 212,917 211,750 210,751 205,696 171,138 158,667 163,377 19.33%
NOSH 88,586 88,262 87,605 86,791 73,412 68,985 66,684 20.86%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.11% 4.23% 3.88% 4.02% 2.65% 3.39% 4.27% -
ROE 4.70% 6.01% 6.53% 6.73% 4.30% 3.72% 4.51% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 274.46 340.88 404.59 396.87 377.85 252.37 258.44 4.09%
EPS 11.30 14.43 15.70 15.96 9.59 8.55 11.04 1.56%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.4035 2.3991 2.4057 2.37 2.3312 2.30 2.45 -1.27%
Adjusted Per Share Value based on latest NOSH - 86,791
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.22 10.17 11.98 11.64 9.37 5.88 5.82 25.90%
EPS 0.34 0.43 0.46 0.47 0.25 0.20 0.25 22.77%
DPS 0.15 0.00 0.00 0.00 0.12 0.00 0.00 -
NAPS 0.0719 0.0716 0.0712 0.0695 0.0578 0.0536 0.0552 19.28%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.10 2.11 2.91 3.38 2.50 2.02 2.26 -
P/RPS 0.77 0.62 0.72 0.85 0.66 0.80 0.87 -7.82%
P/EPS 18.60 14.63 18.54 21.18 24.94 23.63 20.47 -6.19%
EY 5.38 6.84 5.40 4.72 4.01 4.23 4.88 6.72%
DY 2.38 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.87 0.88 1.21 1.43 1.07 0.88 0.92 -3.66%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 24/05/04 24/02/04 27/10/03 28/08/03 26/05/03 18/02/03 -
Price 1.93 1.98 2.64 3.36 3.30 1.84 1.92 -
P/RPS 0.70 0.58 0.65 0.85 0.87 0.73 0.74 -3.64%
P/EPS 17.10 13.72 16.82 21.05 32.92 21.53 17.39 -1.11%
EY 5.85 7.29 5.95 4.75 3.04 4.64 5.75 1.15%
DY 2.59 0.00 0.00 0.00 1.52 0.00 0.00 -
P/NAPS 0.80 0.83 1.10 1.42 1.42 0.80 0.78 1.70%

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