[EKA] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 7.15%
YoY- -55.67%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 118,542 115,951 108,613 101,926 91,208 83,268 78,827 31.35%
PBT 11,533 11,959 11,809 12,591 12,132 12,299 12,183 -3.59%
Tax -19 -387 -1,042 -1,634 -1,906 -1,733 -1,354 -94.22%
NP 11,514 11,572 10,767 10,957 10,226 10,566 10,829 4.18%
-
NP to SH 11,514 11,572 10,767 10,957 10,226 10,566 10,829 4.18%
-
Tax Rate 0.16% 3.24% 8.82% 12.98% 15.71% 14.09% 11.11% -
Total Cost 107,028 104,379 97,846 90,969 80,982 72,702 67,998 35.42%
-
Net Worth 92,618 90,222 89,331 85,593 84,840 82,767 78,109 12.06%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 1,410 1,410 1,410 - - - - -
Div Payout % 12.25% 12.19% 13.10% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 92,618 90,222 89,331 85,593 84,840 82,767 78,109 12.06%
NOSH 117,238 118,714 120,571 118,370 120,000 119,952 118,347 -0.62%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.71% 9.98% 9.91% 10.75% 11.21% 12.69% 13.74% -
ROE 12.43% 12.83% 12.05% 12.80% 12.05% 12.77% 13.86% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 101.11 97.67 90.08 86.11 76.01 69.42 66.61 32.18%
EPS 9.82 9.75 8.93 9.26 8.52 8.81 9.15 4.83%
DPS 1.20 1.17 1.17 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.76 0.7409 0.7231 0.707 0.69 0.66 12.77%
Adjusted Per Share Value based on latest NOSH - 118,370
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 37.99 37.16 34.81 32.67 29.23 26.69 25.27 31.33%
EPS 3.69 3.71 3.45 3.51 3.28 3.39 3.47 4.19%
DPS 0.45 0.45 0.45 0.00 0.00 0.00 0.00 -
NAPS 0.2969 0.2892 0.2863 0.2743 0.2719 0.2653 0.2504 12.06%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.80 0.84 0.94 0.96 1.08 1.08 0.77 -
P/RPS 0.79 0.86 1.04 1.11 1.42 1.56 1.16 -22.64%
P/EPS 8.15 8.62 10.53 10.37 12.67 12.26 8.42 -2.15%
EY 12.28 11.60 9.50 9.64 7.89 8.16 11.88 2.23%
DY 1.50 1.39 1.24 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.11 1.27 1.33 1.53 1.57 1.17 -9.36%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 28/02/07 28/11/06 29/08/06 29/05/06 28/02/06 -
Price 0.78 0.85 0.88 0.96 0.90 0.96 0.75 -
P/RPS 0.77 0.87 0.98 1.11 1.18 1.38 1.13 -22.61%
P/EPS 7.94 8.72 9.85 10.37 10.56 10.90 8.20 -2.13%
EY 12.59 11.47 10.15 9.64 9.47 9.18 12.20 2.12%
DY 1.54 1.38 1.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.12 1.19 1.33 1.27 1.39 1.14 -9.00%

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