[EKOVEST] QoQ TTM Result on 30-Jun-2002 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 1.86%
YoY- -30.72%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 166,873 169,193 168,197 173,056 235,167 247,766 281,531 -29.46%
PBT 7,305 8,505 8,658 7,394 7,532 4,575 6,727 5.65%
Tax -1,732 -1,792 -2,773 -2,572 -2,798 -1,145 -2,386 -19.24%
NP 5,573 6,713 5,885 4,822 4,734 3,430 4,341 18.14%
-
NP to SH 5,573 6,713 5,885 4,822 4,734 3,430 4,341 18.14%
-
Tax Rate 23.71% 21.07% 32.03% 34.78% 37.15% 25.03% 35.47% -
Total Cost 161,300 162,480 162,312 168,234 230,433 244,336 277,190 -30.32%
-
Net Worth 168,742 163,697 161,639 143,881 141,080 139,026 138,092 14.31%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 602 602 602 602 2,985 2,985 2,985 -65.64%
Div Payout % 10.81% 8.98% 10.24% 12.50% 63.07% 87.05% 68.78% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 168,742 163,697 161,639 143,881 141,080 139,026 138,092 14.31%
NOSH 73,366 66,815 66,793 60,261 59,714 59,624 59,770 14.65%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.34% 3.97% 3.50% 2.79% 2.01% 1.38% 1.54% -
ROE 3.30% 4.10% 3.64% 3.35% 3.36% 2.47% 3.14% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 227.45 253.22 251.82 287.17 393.82 415.54 471.02 -38.47%
EPS 7.60 10.05 8.81 8.00 7.93 5.75 7.26 3.10%
DPS 0.82 0.90 0.90 1.00 5.00 5.01 5.00 -70.07%
NAPS 2.30 2.45 2.42 2.3876 2.3626 2.3317 2.3104 -0.30%
Adjusted Per Share Value based on latest NOSH - 60,261
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 5.63 5.71 5.67 5.84 7.93 8.36 9.49 -29.41%
EPS 0.19 0.23 0.20 0.16 0.16 0.12 0.15 17.08%
DPS 0.02 0.02 0.02 0.02 0.10 0.10 0.10 -65.83%
NAPS 0.0569 0.0552 0.0545 0.0485 0.0476 0.0469 0.0466 14.25%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.02 2.26 2.60 2.89 2.78 2.58 1.90 -
P/RPS 0.89 0.89 1.03 1.01 0.71 0.62 0.40 70.51%
P/EPS 26.59 22.49 29.51 36.12 35.07 44.85 26.16 1.09%
EY 3.76 4.45 3.39 2.77 2.85 2.23 3.82 -1.05%
DY 0.41 0.40 0.35 0.35 1.80 1.94 2.63 -71.06%
P/NAPS 0.88 0.92 1.07 1.21 1.18 1.11 0.82 4.82%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 18/02/03 28/11/02 20/08/02 20/05/02 12/04/02 04/01/02 -
Price 1.84 1.92 2.42 2.69 3.04 2.91 2.80 -
P/RPS 0.81 0.76 0.96 0.94 0.77 0.70 0.59 23.54%
P/EPS 24.22 19.11 27.47 33.62 38.35 50.59 38.55 -26.66%
EY 4.13 5.23 3.64 2.97 2.61 1.98 2.59 36.52%
DY 0.45 0.47 0.37 0.37 1.64 1.72 1.78 -60.05%
P/NAPS 0.80 0.78 1.00 1.13 1.29 1.25 1.21 -24.12%

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