[EKOVEST] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 33.55%
YoY- 99.85%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 385,640 356,601 344,594 294,290 181,712 229,584 199,836 54.94%
PBT 26,284 25,660 25,170 23,052 17,308 13,722 12,850 61.06%
Tax -8,240 -8,237 -8,172 -6,760 -4,896 -5,553 -4,628 46.84%
NP 18,044 17,423 16,998 16,292 12,412 8,169 8,222 68.79%
-
NP to SH 18,036 17,341 16,918 16,160 12,100 8,167 8,070 70.85%
-
Tax Rate 31.35% 32.10% 32.47% 29.33% 28.29% 40.47% 36.02% -
Total Cost 367,596 339,178 327,596 277,998 169,300 221,415 191,613 54.33%
-
Net Worth 298,286 283,863 281,510 281,858 276,807 243,346 231,226 18.48%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 6,758 - - - 5,974 - -
Div Payout % - 38.98% - - - 73.16% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 298,286 283,863 281,510 281,858 276,807 243,346 231,226 18.48%
NOSH 141,347 135,179 134,417 134,442 134,444 119,498 114,423 15.11%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.68% 4.89% 4.93% 5.54% 6.83% 3.56% 4.11% -
ROE 6.05% 6.11% 6.01% 5.73% 4.37% 3.36% 3.49% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 272.83 263.80 256.36 218.90 135.16 192.12 174.65 34.59%
EPS 12.76 12.83 12.59 12.02 9.00 6.84 7.05 48.46%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.1103 2.0999 2.0943 2.0965 2.0589 2.0364 2.0208 2.92%
Adjusted Per Share Value based on latest NOSH - 134,441
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.00 12.03 11.62 9.92 6.13 7.74 6.74 54.88%
EPS 0.61 0.58 0.57 0.54 0.41 0.28 0.27 72.09%
DPS 0.00 0.23 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.1006 0.0957 0.0949 0.095 0.0933 0.0821 0.078 18.46%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.65 2.65 2.71 1.37 1.58 1.68 1.24 -
P/RPS 0.97 1.00 1.06 0.63 1.17 0.87 0.71 23.10%
P/EPS 20.77 20.66 21.53 11.40 17.56 24.58 17.58 11.74%
EY 4.82 4.84 4.64 8.77 5.70 4.07 5.69 -10.46%
DY 0.00 1.89 0.00 0.00 0.00 2.98 0.00 -
P/NAPS 1.26 1.26 1.29 0.65 0.77 0.82 0.61 62.11%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 29/08/07 28/05/07 27/02/07 28/11/06 29/08/06 29/05/06 -
Price 2.09 2.70 2.58 2.65 1.31 1.69 1.86 -
P/RPS 0.77 1.02 1.01 1.21 0.97 0.88 1.07 -19.67%
P/EPS 16.38 21.05 20.50 22.05 14.56 24.73 26.37 -27.17%
EY 6.11 4.75 4.88 4.54 6.87 4.04 3.79 37.44%
DY 0.00 1.85 0.00 0.00 0.00 2.96 0.00 -
P/NAPS 0.99 1.29 1.23 1.26 0.64 0.83 0.92 5.00%

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