[EKOVEST] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 2.32%
YoY- -52.95%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 211,672 277,759 271,005 302,160 294,476 442,312 434,640 -38.07%
PBT 12,584 10,694 10,462 11,968 11,656 25,838 28,045 -41.36%
Tax -4,216 -3,872 -3,286 -3,780 -3,648 -9,081 -10,298 -44.83%
NP 8,368 6,822 7,176 8,188 8,008 16,757 17,746 -39.38%
-
NP to SH 8,376 6,826 7,180 8,194 8,008 16,724 17,726 -39.30%
-
Tax Rate 33.50% 36.21% 31.41% 31.58% 31.30% 35.15% 36.72% -
Total Cost 203,304 270,937 263,829 293,972 286,468 425,555 416,893 -38.01%
-
Net Worth 308,808 306,965 304,952 309,210 306,489 305,238 306,463 0.50%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 7,080 - - - 7,066 - -
Div Payout % - 103.72% - - - 42.25% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 308,808 306,965 304,952 309,210 306,489 305,238 306,463 0.50%
NOSH 141,486 141,602 141,338 141,275 140,985 141,333 141,574 -0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.95% 2.46% 2.65% 2.71% 2.72% 3.79% 4.08% -
ROE 2.71% 2.22% 2.35% 2.65% 2.61% 5.48% 5.78% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 149.61 196.15 191.74 213.88 208.87 312.96 307.30 -38.08%
EPS 5.92 4.82 5.08 5.80 5.68 11.83 12.53 -39.31%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.1826 2.1678 2.1576 2.1887 2.1739 2.1597 2.1668 0.48%
Adjusted Per Share Value based on latest NOSH - 141,418
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.14 9.37 9.14 10.19 9.93 14.92 14.66 -38.07%
EPS 0.28 0.23 0.24 0.28 0.27 0.56 0.60 -39.80%
DPS 0.00 0.24 0.00 0.00 0.00 0.24 0.00 -
NAPS 0.1041 0.1035 0.1028 0.1043 0.1034 0.1029 0.1033 0.51%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.58 1.56 1.02 1.02 1.05 1.14 1.44 -
P/RPS 1.06 0.80 0.53 0.48 0.50 0.36 0.47 71.89%
P/EPS 26.69 32.36 20.08 17.59 18.49 9.63 11.49 75.30%
EY 3.75 3.09 4.98 5.69 5.41 10.38 8.70 -42.90%
DY 0.00 3.21 0.00 0.00 0.00 4.39 0.00 -
P/NAPS 0.72 0.72 0.47 0.47 0.48 0.53 0.66 5.96%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 26/08/09 22/05/09 23/02/09 28/11/08 25/08/08 26/05/08 -
Price 1.50 1.64 1.36 1.06 1.01 1.20 1.27 -
P/RPS 1.00 0.84 0.71 0.50 0.48 0.38 0.41 81.09%
P/EPS 25.34 34.02 26.77 18.28 17.78 10.14 10.13 84.17%
EY 3.95 2.94 3.74 5.47 5.62 9.86 9.87 -45.66%
DY 0.00 3.05 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.69 0.76 0.63 0.48 0.46 0.56 0.59 10.99%

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