[EKOVEST] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 36.89%
YoY- 590.81%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 87,280 208,948 177,874 157,640 127,428 128,175 120,898 -19.47%
PBT 41,936 84,180 68,237 44,792 29,780 35,558 19,134 68.48%
Tax -8,444 -11,535 -16,321 -9,146 -3,740 -11,208 -7,898 4.54%
NP 33,492 72,645 51,916 35,646 26,040 24,350 11,236 106.70%
-
NP to SH 33,492 72,645 51,916 35,646 26,040 24,350 11,236 106.70%
-
Tax Rate 20.14% 13.70% 23.92% 20.42% 12.56% 31.52% 41.28% -
Total Cost 53,788 136,303 125,958 121,994 101,388 103,825 109,662 -37.72%
-
Net Worth 419,365 410,713 376,963 362,538 351,379 323,486 318,090 20.17%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 8,939 - - - 8,387 - -
Div Payout % - 12.31% - - - 34.45% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 419,365 410,713 376,963 362,538 351,379 323,486 318,090 20.17%
NOSH 178,910 178,796 178,774 178,766 178,846 167,757 164,269 5.84%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 38.37% 34.77% 29.19% 22.61% 20.44% 19.00% 9.29% -
ROE 7.99% 17.69% 13.77% 9.83% 7.41% 7.53% 3.53% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 48.78 116.86 99.50 88.18 71.25 76.41 73.60 -23.92%
EPS 18.72 40.63 29.04 19.94 14.56 14.51 6.84 95.30%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.344 2.2971 2.1086 2.028 1.9647 1.9283 1.9364 13.54%
Adjusted Per Share Value based on latest NOSH - 178,720
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.95 7.06 6.01 5.33 4.31 4.33 4.09 -19.52%
EPS 1.13 2.45 1.75 1.20 0.88 0.82 0.38 106.38%
DPS 0.00 0.30 0.00 0.00 0.00 0.28 0.00 -
NAPS 0.1417 0.1388 0.1274 0.1225 0.1187 0.1093 0.1075 20.15%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.55 2.50 2.60 2.54 2.30 3.00 3.80 -
P/RPS 5.23 2.14 2.61 2.88 3.23 3.93 5.16 0.89%
P/EPS 13.62 6.15 8.95 12.74 15.80 20.67 55.56 -60.73%
EY 7.34 16.25 11.17 7.85 6.33 4.84 1.80 154.58%
DY 0.00 2.00 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 1.09 1.09 1.23 1.25 1.17 1.56 1.96 -32.30%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 27/08/12 28/05/12 29/02/12 21/11/11 26/08/11 26/05/11 -
Price 2.55 2.49 2.49 2.66 2.50 2.48 2.77 -
P/RPS 5.23 2.13 2.50 3.02 3.51 3.25 3.76 24.53%
P/EPS 13.62 6.13 8.57 13.34 17.17 17.09 40.50 -51.54%
EY 7.34 16.32 11.66 7.50 5.82 5.85 2.47 106.28%
DY 0.00 2.01 0.00 0.00 0.00 2.02 0.00 -
P/NAPS 1.09 1.08 1.18 1.31 1.27 1.29 1.43 -16.51%

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