[EKOVEST] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -4.66%
YoY- 38.51%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 141,811 162,774 186,058 217,721 241,111 244,165 257,080 -32.76%
PBT 17,904 18,014 18,001 19,650 19,918 12,219 11,900 31.33%
Tax -9,210 -10,265 -10,119 -10,681 -9,273 -5,188 -4,485 61.62%
NP 8,694 7,749 7,882 8,969 10,645 7,031 7,415 11.20%
-
NP to SH 9,880 8,936 9,071 10,160 10,657 7,042 7,425 20.99%
-
Tax Rate 51.44% 56.98% 56.21% 54.36% 46.56% 42.46% 37.69% -
Total Cost 133,117 155,025 178,176 208,752 230,466 237,134 249,665 -34.27%
-
Net Worth 346,242 332,324 311,004 312,252 310,419 310,160 308,808 7.93%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 7,122 7,122 7,122 7,122 7,116 7,116 7,116 0.05%
Div Payout % 72.09% 79.71% 78.52% 70.10% 66.78% 101.06% 95.85% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 346,242 332,324 311,004 312,252 310,419 310,160 308,808 7.93%
NOSH 178,807 171,195 143,571 142,450 141,705 141,322 141,486 16.90%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.13% 4.76% 4.24% 4.12% 4.41% 2.88% 2.88% -
ROE 2.85% 2.69% 2.92% 3.25% 3.43% 2.27% 2.40% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 79.31 95.08 129.59 152.84 170.15 172.77 181.70 -42.48%
EPS 5.53 5.22 6.32 7.13 7.52 4.98 5.25 3.52%
DPS 3.98 4.16 5.00 5.00 5.00 5.00 5.00 -14.12%
NAPS 1.9364 1.9412 2.1662 2.192 2.1906 2.1947 2.1826 -7.67%
Adjusted Per Share Value based on latest NOSH - 142,450
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.79 5.50 6.29 7.36 8.15 8.25 8.69 -32.79%
EPS 0.33 0.30 0.31 0.34 0.36 0.24 0.25 20.35%
DPS 0.24 0.24 0.24 0.24 0.24 0.24 0.24 0.00%
NAPS 0.117 0.1123 0.1051 0.1055 0.1049 0.1048 0.1044 7.89%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.80 1.99 1.57 1.41 1.43 1.49 1.58 -
P/RPS 4.79 2.09 1.21 0.92 0.84 0.86 0.87 212.12%
P/EPS 68.77 38.12 24.85 19.77 19.01 29.90 30.11 73.51%
EY 1.45 2.62 4.02 5.06 5.26 3.34 3.32 -42.46%
DY 1.05 2.09 3.18 3.55 3.50 3.36 3.16 -52.05%
P/NAPS 1.96 1.03 0.72 0.64 0.65 0.68 0.72 95.08%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 28/02/11 29/11/10 27/08/10 31/05/10 25/02/10 30/11/09 -
Price 2.77 3.92 1.87 1.56 1.40 1.46 1.50 -
P/RPS 3.49 4.12 1.44 1.02 0.82 0.85 0.83 160.74%
P/EPS 50.13 75.10 29.60 21.87 18.62 29.30 28.58 45.49%
EY 1.99 1.33 3.38 4.57 5.37 3.41 3.50 -31.39%
DY 1.44 1.06 2.67 3.21 3.57 3.42 3.33 -42.84%
P/NAPS 1.43 2.02 0.86 0.71 0.64 0.67 0.69 62.62%

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