[EKOVEST] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -53.9%
YoY- 28.62%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 140,966 106,462 107,912 87,280 208,948 177,874 157,640 -7.18%
PBT 66,745 49,120 57,612 41,936 84,180 68,237 44,792 30.49%
Tax -16,710 -7,542 -12,318 -8,444 -11,535 -16,321 -9,146 49.50%
NP 50,035 41,577 45,294 33,492 72,645 51,916 35,646 25.39%
-
NP to SH 55,071 41,712 45,294 33,492 72,645 51,916 35,646 33.67%
-
Tax Rate 25.04% 15.35% 21.38% 20.14% 13.70% 23.92% 20.42% -
Total Cost 90,931 64,885 62,618 53,788 136,303 125,958 121,994 -17.80%
-
Net Worth 389,700 436,957 433,242 419,365 410,713 376,963 362,538 4.93%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,055 - - - 8,939 - - -
Div Payout % 5.55% - - - 12.31% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 389,700 436,957 433,242 419,365 410,713 376,963 362,538 4.93%
NOSH 305,503 178,765 178,745 178,910 178,796 178,774 178,766 42.98%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 35.49% 39.05% 41.97% 38.37% 34.77% 29.19% 22.61% -
ROE 14.13% 9.55% 10.45% 7.99% 17.69% 13.77% 9.83% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 46.14 59.55 60.37 48.78 116.86 99.50 88.18 -35.09%
EPS 16.39 23.33 25.34 18.72 40.63 29.04 19.94 -12.26%
DPS 1.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.2756 2.4443 2.4238 2.344 2.2971 2.1086 2.028 -26.60%
Adjusted Per Share Value based on latest NOSH - 178,910
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.76 3.60 3.65 2.95 7.06 6.01 5.33 -7.26%
EPS 1.86 1.41 1.53 1.13 2.45 1.75 1.20 33.96%
DPS 0.10 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.1317 0.1477 0.1464 0.1417 0.1388 0.1274 0.1225 4.95%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.83 2.67 2.54 2.55 2.50 2.60 2.54 -
P/RPS 6.13 4.48 4.21 5.23 2.14 2.61 2.88 65.54%
P/EPS 15.70 11.44 10.02 13.62 6.15 8.95 12.74 14.95%
EY 6.37 8.74 9.98 7.34 16.25 11.17 7.85 -13.01%
DY 0.35 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 2.22 1.09 1.05 1.09 1.09 1.23 1.25 46.70%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 27/05/13 28/02/13 30/11/12 27/08/12 28/05/12 29/02/12 -
Price 2.58 2.96 2.47 2.55 2.49 2.49 2.66 -
P/RPS 5.59 4.97 4.09 5.23 2.13 2.50 3.02 50.81%
P/EPS 14.31 12.69 9.75 13.62 6.13 8.57 13.34 4.79%
EY 6.99 7.88 10.26 7.34 16.32 11.66 7.50 -4.59%
DY 0.39 0.00 0.00 0.00 2.01 0.00 0.00 -
P/NAPS 2.02 1.21 1.02 1.09 1.08 1.18 1.31 33.50%

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