[EKOVEST] QoQ Cumulative 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- 118.46%
YoY- 362.05%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 53,956 21,820 208,948 133,406 78,820 31,857 128,175 -43.68%
PBT 28,806 10,484 84,180 51,178 22,396 7,445 35,558 -13.04%
Tax -6,159 -2,111 -11,535 -12,241 -4,573 -935 -11,208 -32.78%
NP 22,647 8,373 72,645 38,937 17,823 6,510 24,350 -4.69%
-
NP to SH 22,647 8,373 72,645 38,937 17,823 6,510 24,350 -4.69%
-
Tax Rate 21.38% 20.14% 13.70% 23.92% 20.42% 12.56% 31.52% -
Total Cost 31,309 13,447 136,303 94,469 60,997 25,347 103,825 -54.86%
-
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 5.23% 2.00% 17.69% 10.33% 4.92% 1.85% 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 30.19 12.20 116.86 74.62 44.09 17.81 76.41 -46.00%
EPS 12.67 4.68 40.63 21.78 9.97 3.64 14.51 -8.60%
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 1.82 0.74 7.05 4.50 2.66 1.07 4.32 -43.65%
EPS 0.76 0.28 2.45 1.31 0.60 0.22 0.82 -4.91%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.28 -
NAPS 0.1461 0.1414 0.1385 0.1271 0.1223 0.1185 0.1091 21.38%
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 8.41 20.91 2.14 3.48 5.76 12.91 3.93 65.67%
P/EPS 20.05 54.49 6.15 11.94 25.48 63.19 20.67 -2.00%
EY 4.99 1.84 16.25 8.38 3.93 1.58 4.84 2.04%
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 8.18 20.91 2.13 3.34 6.03 14.04 3.25 84.51%
P/EPS 19.49 54.49 6.13 11.43 26.68 68.68 17.09 9.11%
EY 5.13 1.84 16.32 8.75 3.75 1.46 5.85 -8.34%
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