[EKOVEST] QoQ TTM Result on 30-Jun-2011 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 149.09%
YoY- 142.22%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 170,906 144,477 138,776 128,174 141,811 162,774 186,058 -5.50%
PBT 72,645 53,315 41,766 35,818 17,904 18,014 18,001 153.26%
Tax -17,525 -13,462 -11,651 -11,208 -9,210 -10,265 -10,119 44.16%
NP 55,120 39,853 30,115 24,610 8,694 7,749 7,882 265.25%
-
NP to SH 55,120 39,853 30,115 24,610 9,880 8,936 9,071 232.62%
-
Tax Rate 24.12% 25.25% 27.90% 31.29% 51.44% 56.98% 56.21% -
Total Cost 115,786 104,624 108,661 103,564 133,117 155,025 178,176 -24.95%
-
Net Worth 376,976 362,444 351,379 345,082 346,242 332,324 311,004 13.67%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 8,940 8,940 8,940 8,940 7,122 7,122 7,122 16.34%
Div Payout % 16.22% 22.43% 29.69% 36.33% 72.09% 79.71% 78.52% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 376,976 362,444 351,379 345,082 346,242 332,324 311,004 13.67%
NOSH 178,780 178,720 178,846 178,817 178,807 171,195 143,571 15.72%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 32.25% 27.58% 21.70% 19.20% 6.13% 4.76% 4.24% -
ROE 14.62% 11.00% 8.57% 7.13% 2.85% 2.69% 2.92% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 95.60 80.84 77.60 71.68 79.31 95.08 129.59 -18.34%
EPS 30.83 22.30 16.84 13.76 5.53 5.22 6.32 187.35%
DPS 5.00 5.00 5.00 5.00 3.98 4.16 5.00 0.00%
NAPS 2.1086 2.028 1.9647 1.9298 1.9364 1.9412 2.1662 -1.77%
Adjusted Per Share Value based on latest NOSH - 178,817
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.78 4.88 4.69 4.33 4.79 5.50 6.29 -5.47%
EPS 1.86 1.35 1.02 0.83 0.33 0.30 0.31 229.83%
DPS 0.30 0.30 0.30 0.30 0.24 0.24 0.24 16.02%
NAPS 0.1274 0.1225 0.1187 0.1166 0.117 0.1123 0.1051 13.67%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.60 2.54 2.30 3.00 3.80 1.99 1.57 -
P/RPS 2.72 3.14 2.96 4.19 4.79 2.09 1.21 71.51%
P/EPS 8.43 11.39 13.66 21.80 68.77 38.12 24.85 -51.32%
EY 11.86 8.78 7.32 4.59 1.45 2.62 4.02 105.56%
DY 1.92 1.97 2.17 1.67 1.05 2.09 3.18 -28.54%
P/NAPS 1.23 1.25 1.17 1.55 1.96 1.03 0.72 42.85%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 29/02/12 21/11/11 26/08/11 26/05/11 28/02/11 29/11/10 -
Price 2.49 2.66 2.50 2.48 2.77 3.92 1.87 -
P/RPS 2.60 3.29 3.22 3.46 3.49 4.12 1.44 48.22%
P/EPS 8.08 11.93 14.85 18.02 50.13 75.10 29.60 -57.88%
EY 12.38 8.38 6.74 5.55 1.99 1.33 3.38 137.42%
DY 2.01 1.88 2.00 2.02 1.44 1.06 2.67 -17.23%
P/NAPS 1.18 1.31 1.27 1.29 1.43 2.02 0.86 23.45%

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