[EKOVEST] QoQ Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 43.05%
YoY- 27.49%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 229,584 199,836 174,954 135,780 168,815 174,388 146,172 35.23%
PBT 13,722 12,850 13,630 13,436 9,229 11,164 11,162 14.80%
Tax -5,553 -4,628 -5,500 -5,380 -4,576 -4,860 -4,488 15.29%
NP 8,169 8,222 8,130 8,056 4,653 6,304 6,674 14.46%
-
NP to SH 8,167 8,070 8,086 8,032 5,615 6,304 6,674 14.44%
-
Tax Rate 40.47% 36.02% 40.35% 40.04% 49.58% 43.53% 40.21% -
Total Cost 221,415 191,613 166,824 127,724 164,162 168,084 139,498 36.18%
-
Net Worth 243,346 231,226 218,499 219,858 222,882 216,726 218,950 7.31%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 5,974 - - - 4,483 - - -
Div Payout % 73.16% - - - 79.85% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 243,346 231,226 218,499 219,858 222,882 216,726 218,950 7.31%
NOSH 119,498 114,423 104,470 89,642 89,669 89,545 89,704 21.13%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.56% 4.11% 4.65% 5.93% 2.76% 3.61% 4.57% -
ROE 3.36% 3.49% 3.70% 3.65% 2.52% 2.91% 3.05% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 192.12 174.65 167.47 151.47 188.26 194.75 162.95 11.63%
EPS 6.84 7.05 7.74 8.96 6.27 7.04 7.44 -5.46%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.0364 2.0208 2.0915 2.4526 2.4856 2.4203 2.4408 -11.40%
Adjusted Per Share Value based on latest NOSH - 89,642
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.76 6.75 5.91 4.59 5.70 5.89 4.94 35.24%
EPS 0.28 0.27 0.27 0.27 0.19 0.21 0.23 14.05%
DPS 0.20 0.00 0.00 0.00 0.15 0.00 0.00 -
NAPS 0.0822 0.0781 0.0738 0.0743 0.0753 0.0732 0.074 7.27%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.68 1.24 0.78 1.09 1.49 1.66 1.69 -
P/RPS 0.87 0.71 0.47 0.72 0.79 0.85 1.04 -11.24%
P/EPS 24.58 17.58 10.08 12.17 23.79 23.58 22.72 5.40%
EY 4.07 5.69 9.92 8.22 4.20 4.24 4.40 -5.07%
DY 2.98 0.00 0.00 0.00 3.36 0.00 0.00 -
P/NAPS 0.82 0.61 0.37 0.44 0.60 0.69 0.69 12.23%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 17/03/06 30/11/05 30/08/05 30/05/05 28/02/05 -
Price 1.69 1.86 1.00 0.74 1.43 1.51 1.74 -
P/RPS 0.88 1.07 0.60 0.49 0.76 0.78 1.07 -12.25%
P/EPS 24.73 26.37 12.92 8.26 22.84 21.45 23.39 3.79%
EY 4.04 3.79 7.74 12.11 4.38 4.66 4.28 -3.78%
DY 2.96 0.00 0.00 0.00 3.50 0.00 0.00 -
P/NAPS 0.83 0.92 0.48 0.30 0.58 0.62 0.71 11.00%

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