[EKOVEST] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 117.75%
YoY- -3.22%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 157,640 127,428 128,175 120,898 125,034 85,020 217,733 -19.32%
PBT 44,792 29,780 35,558 19,134 9,798 5,988 19,567 73.43%
Tax -9,146 -3,740 -11,208 -7,898 -4,638 -1,968 -10,659 -9.67%
NP 35,646 26,040 24,350 11,236 5,160 4,020 8,908 151.41%
-
NP to SH 35,646 26,040 24,350 11,236 5,160 4,020 10,099 131.29%
-
Tax Rate 20.42% 12.56% 31.52% 41.28% 47.34% 32.87% 54.47% -
Total Cost 121,994 101,388 103,825 109,662 119,874 81,000 208,825 -30.04%
-
Net Worth 362,538 351,379 323,486 318,090 303,533 311,004 310,986 10.73%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 8,387 - - - 7,094 -
Div Payout % - - 34.45% - - - 70.25% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 362,538 351,379 323,486 318,090 303,533 311,004 310,986 10.73%
NOSH 178,766 178,846 167,757 164,269 156,363 143,571 141,899 16.59%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 22.61% 20.44% 19.00% 9.29% 4.13% 4.73% 4.09% -
ROE 9.83% 7.41% 7.53% 3.53% 1.70% 1.29% 3.25% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 88.18 71.25 76.41 73.60 79.96 59.22 153.44 -30.80%
EPS 19.94 14.56 14.51 6.84 3.30 2.80 7.07 99.24%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.028 1.9647 1.9283 1.9364 1.9412 2.1662 2.1916 -5.02%
Adjusted Per Share Value based on latest NOSH - 178,807
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.33 4.31 4.33 4.09 4.23 2.87 7.36 -19.30%
EPS 1.20 0.88 0.82 0.38 0.17 0.14 0.34 131.27%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.24 -
NAPS 0.1225 0.1187 0.1093 0.1075 0.1026 0.1051 0.1051 10.72%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.54 2.30 3.00 3.80 1.99 1.57 1.41 -
P/RPS 2.88 3.23 3.93 5.16 2.49 2.65 0.92 113.55%
P/EPS 12.74 15.80 20.67 55.56 60.30 56.07 19.81 -25.43%
EY 7.85 6.33 4.84 1.80 1.66 1.78 5.05 34.08%
DY 0.00 0.00 1.67 0.00 0.00 0.00 3.55 -
P/NAPS 1.25 1.17 1.56 1.96 1.03 0.72 0.64 56.05%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 21/11/11 26/08/11 26/05/11 28/02/11 29/11/10 27/08/10 -
Price 2.66 2.50 2.48 2.77 3.92 1.87 1.56 -
P/RPS 3.02 3.51 3.25 3.76 4.90 3.16 1.02 105.78%
P/EPS 13.34 17.17 17.09 40.50 118.79 66.79 21.92 -28.12%
EY 7.50 5.82 5.85 2.47 0.84 1.50 4.56 39.21%
DY 0.00 0.00 2.02 0.00 0.00 0.00 3.21 -
P/NAPS 1.31 1.27 1.29 1.43 2.02 0.86 0.71 50.26%

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