[EKOVEST] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 6.94%
YoY- 547.76%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 208,948 177,874 157,640 127,428 128,175 120,898 125,034 40.86%
PBT 84,180 68,237 44,792 29,780 35,558 19,134 9,798 320.03%
Tax -11,535 -16,321 -9,146 -3,740 -11,208 -7,898 -4,638 83.66%
NP 72,645 51,916 35,646 26,040 24,350 11,236 5,160 483.98%
-
NP to SH 72,645 51,916 35,646 26,040 24,350 11,236 5,160 483.98%
-
Tax Rate 13.70% 23.92% 20.42% 12.56% 31.52% 41.28% 47.34% -
Total Cost 136,303 125,958 121,994 101,388 103,825 109,662 119,874 8.94%
-
Net Worth 410,713 376,963 362,538 351,379 323,486 318,090 303,533 22.35%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 8,939 - - - 8,387 - - -
Div Payout % 12.31% - - - 34.45% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 410,713 376,963 362,538 351,379 323,486 318,090 303,533 22.35%
NOSH 178,796 178,774 178,766 178,846 167,757 164,269 156,363 9.35%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 34.77% 29.19% 22.61% 20.44% 19.00% 9.29% 4.13% -
ROE 17.69% 13.77% 9.83% 7.41% 7.53% 3.53% 1.70% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 116.86 99.50 88.18 71.25 76.41 73.60 79.96 28.81%
EPS 40.63 29.04 19.94 14.56 14.51 6.84 3.30 434.01%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.2971 2.1086 2.028 1.9647 1.9283 1.9364 1.9412 11.88%
Adjusted Per Share Value based on latest NOSH - 178,846
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.06 6.01 5.33 4.31 4.33 4.09 4.23 40.74%
EPS 2.45 1.75 1.20 0.88 0.82 0.38 0.17 493.17%
DPS 0.30 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.1388 0.1274 0.1225 0.1187 0.1093 0.1075 0.1026 22.34%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.50 2.60 2.54 2.30 3.00 3.80 1.99 -
P/RPS 2.14 2.61 2.88 3.23 3.93 5.16 2.49 -9.61%
P/EPS 6.15 8.95 12.74 15.80 20.67 55.56 60.30 -78.20%
EY 16.25 11.17 7.85 6.33 4.84 1.80 1.66 358.24%
DY 2.00 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 1.09 1.23 1.25 1.17 1.56 1.96 1.03 3.85%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 29/02/12 21/11/11 26/08/11 26/05/11 28/02/11 -
Price 2.49 2.49 2.66 2.50 2.48 2.77 3.92 -
P/RPS 2.13 2.50 3.02 3.51 3.25 3.76 4.90 -42.64%
P/EPS 6.13 8.57 13.34 17.17 17.09 40.50 118.79 -86.16%
EY 16.32 11.66 7.50 5.82 5.85 2.47 0.84 624.01%
DY 2.01 0.00 0.00 0.00 2.02 0.00 0.00 -
P/NAPS 1.08 1.18 1.31 1.27 1.29 1.43 2.02 -34.15%

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