[EKOVEST] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 45.64%
YoY- 362.05%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 107,912 87,280 208,948 177,874 157,640 127,428 128,175 -10.79%
PBT 57,612 41,936 84,180 68,237 44,792 29,780 35,558 37.74%
Tax -12,318 -8,444 -11,535 -16,321 -9,146 -3,740 -11,208 6.46%
NP 45,294 33,492 72,645 51,916 35,646 26,040 24,350 50.96%
-
NP to SH 45,294 33,492 72,645 51,916 35,646 26,040 24,350 50.96%
-
Tax Rate 21.38% 20.14% 13.70% 23.92% 20.42% 12.56% 31.52% -
Total Cost 62,618 53,788 136,303 125,958 121,994 101,388 103,825 -28.50%
-
Net Worth 433,242 419,365 410,713 376,963 362,538 351,379 323,486 21.39%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 8,939 - - - 8,387 -
Div Payout % - - 12.31% - - - 34.45% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 433,242 419,365 410,713 376,963 362,538 351,379 323,486 21.39%
NOSH 178,745 178,910 178,796 178,774 178,766 178,846 167,757 4.30%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 41.97% 38.37% 34.77% 29.19% 22.61% 20.44% 19.00% -
ROE 10.45% 7.99% 17.69% 13.77% 9.83% 7.41% 7.53% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 60.37 48.78 116.86 99.50 88.18 71.25 76.41 -14.47%
EPS 25.34 18.72 40.63 29.04 19.94 14.56 14.51 44.77%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.4238 2.344 2.2971 2.1086 2.028 1.9647 1.9283 16.38%
Adjusted Per Share Value based on latest NOSH - 178,780
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.65 2.95 7.06 6.01 5.33 4.31 4.33 -10.71%
EPS 1.53 1.13 2.45 1.75 1.20 0.88 0.82 51.27%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.28 -
NAPS 0.1464 0.1417 0.1388 0.1274 0.1225 0.1187 0.1093 21.40%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.54 2.55 2.50 2.60 2.54 2.30 3.00 -
P/RPS 4.21 5.23 2.14 2.61 2.88 3.23 3.93 4.67%
P/EPS 10.02 13.62 6.15 8.95 12.74 15.80 20.67 -38.15%
EY 9.98 7.34 16.25 11.17 7.85 6.33 4.84 61.64%
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.67 -
P/NAPS 1.05 1.09 1.09 1.23 1.25 1.17 1.56 -23.10%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 27/08/12 28/05/12 29/02/12 21/11/11 26/08/11 -
Price 2.47 2.55 2.49 2.49 2.66 2.50 2.48 -
P/RPS 4.09 5.23 2.13 2.50 3.02 3.51 3.25 16.48%
P/EPS 9.75 13.62 6.13 8.57 13.34 17.17 17.09 -31.09%
EY 10.26 7.34 16.32 11.66 7.50 5.82 5.85 45.18%
DY 0.00 0.00 2.01 0.00 0.00 0.00 2.02 -
P/NAPS 1.02 1.09 1.08 1.18 1.31 1.27 1.29 -14.43%

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