[EKOVEST] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 35.24%
YoY- 27.07%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 240,024 140,966 106,462 107,912 87,280 208,948 177,874 22.09%
PBT -2,368 66,745 49,120 57,612 41,936 84,180 68,237 -
Tax -9,020 -16,710 -7,542 -12,318 -8,444 -11,535 -16,321 -32.63%
NP -11,388 50,035 41,577 45,294 33,492 72,645 51,916 -
-
NP to SH 2,480 55,071 41,712 45,294 33,492 72,645 51,916 -86.81%
-
Tax Rate - 25.04% 15.35% 21.38% 20.14% 13.70% 23.92% -
Total Cost 251,412 90,931 64,885 62,618 53,788 136,303 125,958 58.46%
-
Net Worth 791,491 389,700 436,957 433,242 419,365 410,713 376,963 63.89%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 3,055 - - - 8,939 - -
Div Payout % - 5.55% - - - 12.31% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 791,491 389,700 436,957 433,242 419,365 410,713 376,963 63.89%
NOSH 309,999 305,503 178,765 178,745 178,910 178,796 178,774 44.28%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -4.74% 35.49% 39.05% 41.97% 38.37% 34.77% 29.19% -
ROE 0.31% 14.13% 9.55% 10.45% 7.99% 17.69% 13.77% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 77.43 46.14 59.55 60.37 48.78 116.86 99.50 -15.38%
EPS 0.80 16.39 23.33 25.34 18.72 40.63 29.04 -90.85%
DPS 0.00 1.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.5532 1.2756 2.4443 2.4238 2.344 2.2971 2.1086 13.59%
Adjusted Per Share Value based on latest NOSH - 178,872
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.11 4.76 3.60 3.65 2.95 7.06 6.01 22.09%
EPS 0.08 1.86 1.41 1.53 1.13 2.45 1.75 -87.19%
DPS 0.00 0.10 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.2675 0.1317 0.1477 0.1464 0.1417 0.1388 0.1274 63.89%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.71 2.83 2.67 2.54 2.55 2.50 2.60 -
P/RPS 3.50 6.13 4.48 4.21 5.23 2.14 2.61 21.58%
P/EPS 338.75 15.70 11.44 10.02 13.62 6.15 8.95 1024.80%
EY 0.30 6.37 8.74 9.98 7.34 16.25 11.17 -91.01%
DY 0.00 0.35 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 1.06 2.22 1.09 1.05 1.09 1.09 1.23 -9.43%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 30/08/13 27/05/13 28/02/13 30/11/12 27/08/12 28/05/12 -
Price 2.72 2.58 2.96 2.47 2.55 2.49 2.49 -
P/RPS 3.51 5.59 4.97 4.09 5.23 2.13 2.50 25.35%
P/EPS 340.00 14.31 12.69 9.75 13.62 6.13 8.57 1060.62%
EY 0.29 6.99 7.88 10.26 7.34 16.32 11.66 -91.46%
DY 0.00 0.39 0.00 0.00 0.00 2.01 0.00 -
P/NAPS 1.07 2.02 1.21 1.02 1.09 1.08 1.18 -6.30%

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