[EKOVEST] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 16.27%
YoY- 105.64%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 344,448 277,386 174,097 172,342 160,752 173,056 182,341 52.75%
PBT 20,216 10,054 8,113 8,502 9,200 7,394 8,232 81.92%
Tax -6,364 -2,696 -2,217 -1,140 -2,868 -2,572 -3,337 53.72%
NP 13,852 7,358 5,896 7,362 6,332 4,822 4,894 99.96%
-
NP to SH 13,852 7,358 5,896 7,362 6,332 4,822 4,894 99.96%
-
Tax Rate 31.48% 26.82% 27.33% 13.41% 31.17% 34.78% 40.54% -
Total Cost 330,596 270,028 168,201 164,980 154,420 168,234 177,446 51.35%
-
Net Worth 205,696 171,138 158,667 163,377 161,639 144,092 141,026 28.58%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 3,670 - - - 603 - -
Div Payout % - 49.89% - - - 12.52% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 205,696 171,138 158,667 163,377 161,639 144,092 141,026 28.58%
NOSH 86,791 73,412 68,985 66,684 66,793 60,350 59,691 28.31%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.02% 2.65% 3.39% 4.27% 3.94% 2.79% 2.68% -
ROE 6.73% 4.30% 3.72% 4.51% 3.92% 3.35% 3.47% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 396.87 377.85 252.37 258.44 240.67 286.75 305.48 19.04%
EPS 15.96 9.59 8.55 11.04 9.48 7.99 8.20 55.82%
DPS 0.00 5.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.37 2.3312 2.30 2.45 2.42 2.3876 2.3626 0.20%
Adjusted Per Share Value based on latest NOSH - 66,815
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.64 9.37 5.88 5.82 5.43 5.85 6.16 52.78%
EPS 0.47 0.25 0.20 0.25 0.21 0.16 0.17 96.86%
DPS 0.00 0.12 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.0695 0.0578 0.0536 0.0552 0.0546 0.0487 0.0477 28.49%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.38 2.50 2.02 2.26 2.60 2.89 2.78 -
P/RPS 0.85 0.66 0.80 0.87 1.08 1.01 0.91 -4.44%
P/EPS 21.18 24.94 23.63 20.47 27.43 36.17 33.90 -26.89%
EY 4.72 4.01 4.23 4.88 3.65 2.76 2.95 36.75%
DY 0.00 2.00 0.00 0.00 0.00 0.35 0.00 -
P/NAPS 1.43 1.07 0.88 0.92 1.07 1.21 1.18 13.65%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/10/03 28/08/03 26/05/03 18/02/03 28/11/02 20/08/02 20/05/02 -
Price 3.36 3.30 1.84 1.92 2.42 2.69 3.04 -
P/RPS 0.85 0.87 0.73 0.74 1.01 0.94 1.00 -10.25%
P/EPS 21.05 32.92 21.53 17.39 25.53 33.67 37.07 -31.40%
EY 4.75 3.04 4.64 5.75 3.92 2.97 2.70 45.68%
DY 0.00 1.52 0.00 0.00 0.00 0.37 0.00 -
P/NAPS 1.42 1.42 0.80 0.78 1.00 1.13 1.29 6.60%

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