[EKOWOOD] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 5.5%
YoY- 42.69%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 150,079 154,491 155,450 150,818 153,727 143,616 139,702 4.87%
PBT 19,763 19,479 19,565 19,802 19,568 17,699 15,826 15.91%
Tax -575 304 23 -1,361 -2,060 -3,256 -2,395 -61.27%
NP 19,188 19,783 19,588 18,441 17,508 14,443 13,431 26.76%
-
NP to SH 19,162 19,768 19,579 18,396 17,437 14,421 13,389 26.91%
-
Tax Rate 2.91% -1.56% -0.12% 6.87% 10.53% 18.40% 15.13% -
Total Cost 130,891 134,708 135,862 132,377 136,219 129,173 126,271 2.41%
-
Net Worth 160,876 154,794 152,020 151,024 147,000 141,787 137,625 10.93%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,719 - - - - - - -
Div Payout % 29.85% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 160,876 154,794 152,020 151,024 147,000 141,787 137,625 10.93%
NOSH 168,210 168,255 167,959 167,804 167,981 168,274 167,835 0.14%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.79% 12.81% 12.60% 12.23% 11.39% 10.06% 9.61% -
ROE 11.91% 12.77% 12.88% 12.18% 11.86% 10.17% 9.73% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 89.22 91.82 92.55 89.88 91.51 85.35 83.24 4.72%
EPS 11.39 11.75 11.66 10.96 10.38 8.57 7.98 26.68%
DPS 3.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9564 0.92 0.9051 0.90 0.8751 0.8426 0.82 10.77%
Adjusted Per Share Value based on latest NOSH - 167,804
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 89.33 91.96 92.53 89.77 91.50 85.49 83.16 4.87%
EPS 11.41 11.77 11.65 10.95 10.38 8.58 7.97 26.94%
DPS 3.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9576 0.9214 0.9049 0.899 0.875 0.844 0.8192 10.93%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.81 0.89 1.00 0.86 0.76 0.69 0.77 -
P/RPS 0.91 0.97 1.08 0.96 0.83 0.81 0.93 -1.43%
P/EPS 7.11 7.58 8.58 7.84 7.32 8.05 9.65 -18.37%
EY 14.06 13.20 11.66 12.75 13.66 12.42 10.36 22.51%
DY 4.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.97 1.10 0.96 0.87 0.82 0.94 -6.47%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 15/02/08 15/11/07 16/08/07 24/05/07 27/02/07 24/11/06 25/08/06 -
Price 0.66 0.83 0.85 0.84 0.85 0.82 0.72 -
P/RPS 0.74 0.90 0.92 0.93 0.93 0.96 0.86 -9.50%
P/EPS 5.79 7.06 7.29 7.66 8.19 9.57 9.03 -25.58%
EY 17.26 14.16 13.71 13.05 12.21 10.45 11.08 34.27%
DY 5.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.90 0.94 0.93 0.97 0.97 0.88 -14.93%

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