[EKOVEST] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 32.03%
YoY- 52.59%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 372,467 368,437 323,310 277,386 166,873 169,193 168,197 69.81%
PBT 18,391 15,965 12,808 10,054 7,305 8,505 8,658 65.16%
Tax -5,905 -5,411 -3,570 -2,696 -1,732 -1,792 -2,773 65.44%
NP 12,486 10,554 9,238 7,358 5,573 6,713 5,885 65.03%
-
NP to SH 12,486 10,554 9,238 7,358 5,573 6,713 5,885 65.03%
-
Tax Rate 32.11% 33.89% 27.87% 26.82% 23.71% 21.07% 32.03% -
Total Cost 359,981 357,883 314,072 270,028 161,300 162,480 162,312 69.98%
-
Net Worth 214,474 212,773 205,696 173,569 168,742 163,697 161,639 20.72%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 4,339 4,339 4,339 4,339 602 602 602 272.68%
Div Payout % 34.75% 41.11% 46.97% 58.97% 10.81% 8.98% 10.24% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 214,474 212,773 205,696 173,569 168,742 163,697 161,639 20.72%
NOSH 89,397 88,445 86,791 86,784 73,366 66,815 66,793 21.42%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.35% 2.86% 2.86% 2.65% 3.34% 3.97% 3.50% -
ROE 5.82% 4.96% 4.49% 4.24% 3.30% 4.10% 3.64% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 416.64 416.57 372.51 319.63 227.45 253.22 251.82 39.84%
EPS 13.97 11.93 10.64 8.48 7.60 10.05 8.81 35.94%
DPS 4.85 4.91 5.00 5.00 0.82 0.90 0.90 207.05%
NAPS 2.3991 2.4057 2.37 2.00 2.30 2.45 2.42 -0.57%
Adjusted Per Share Value based on latest NOSH - 86,784
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 12.56 12.42 10.90 9.35 5.63 5.71 5.67 69.84%
EPS 0.42 0.36 0.31 0.25 0.19 0.23 0.20 63.91%
DPS 0.15 0.15 0.15 0.15 0.02 0.02 0.02 282.68%
NAPS 0.0723 0.0718 0.0694 0.0585 0.0569 0.0552 0.0545 20.71%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.11 2.91 3.38 2.50 2.02 2.26 2.60 -
P/RPS 0.51 0.70 0.91 0.78 0.89 0.89 1.03 -37.38%
P/EPS 15.11 24.39 31.76 29.49 26.59 22.49 29.51 -35.97%
EY 6.62 4.10 3.15 3.39 3.76 4.45 3.39 56.16%
DY 2.30 1.69 1.48 2.00 0.41 0.40 0.35 250.43%
P/NAPS 0.88 1.21 1.43 1.25 0.88 0.92 1.07 -12.20%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 24/02/04 27/10/03 28/08/03 26/05/03 18/02/03 28/11/02 -
Price 1.98 2.64 3.36 3.30 1.84 1.92 2.42 -
P/RPS 0.48 0.63 0.90 1.03 0.81 0.76 0.96 -36.97%
P/EPS 14.18 22.12 31.57 38.92 24.22 19.11 27.47 -35.62%
EY 7.05 4.52 3.17 2.57 4.13 5.23 3.64 55.31%
DY 2.45 1.86 1.49 1.52 0.45 0.47 0.37 252.21%
P/NAPS 0.83 1.10 1.42 1.65 0.80 0.78 1.00 -11.67%

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