[EKOVEST] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 12.45%
YoY- 51.85%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST'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 356,642 338,153 289,252 241,067 229,584 187,901 183,206 56.09%
PBT 25,632 22,962 18,433 14,690 13,722 10,494 10,463 82.02%
Tax -8,220 -8,211 -6,183 -5,432 -5,553 -4,043 -4,723 44.83%
NP 17,412 14,751 12,250 9,258 8,169 6,451 5,740 109.97%
-
NP to SH 17,330 14,803 12,204 9,184 8,167 6,940 6,321 96.25%
-
Tax Rate 32.07% 35.76% 33.54% 36.98% 40.47% 38.53% 45.14% -
Total Cost 339,230 323,402 277,002 231,809 221,415 181,450 177,466 54.20%
-
Net Worth 288,318 281,417 281,856 276,807 269,605 270,787 250,364 9.89%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,865 6,740 6,740 6,740 6,740 4,467 4,467 33.27%
Div Payout % 39.62% 45.53% 55.23% 73.39% 82.53% 64.38% 70.68% -
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 288,318 281,417 281,856 276,807 269,605 270,787 250,364 9.89%
NOSH 137,307 134,373 134,441 134,444 134,802 134,000 119,705 9.60%
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 4.88% 4.36% 4.24% 3.84% 3.56% 3.43% 3.13% -
ROE 6.01% 5.26% 4.33% 3.32% 3.03% 2.56% 2.52% -
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 259.74 251.65 215.15 179.31 170.31 140.22 153.05 42.41%
EPS 12.62 11.02 9.08 6.83 6.06 5.18 5.28 79.05%
DPS 5.00 5.00 5.00 5.01 5.00 3.33 3.73 21.63%
NAPS 2.0998 2.0943 2.0965 2.0589 2.00 2.0208 2.0915 0.26%
Adjusted Per Share Value based on latest NOSH - 134,444
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.03 11.40 9.75 8.13 7.74 6.34 6.18 56.09%
EPS 0.58 0.50 0.41 0.31 0.28 0.23 0.21 97.21%
DPS 0.23 0.23 0.23 0.23 0.23 0.15 0.15 33.07%
NAPS 0.0972 0.0949 0.095 0.0933 0.0909 0.0913 0.0844 9.89%
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 2.65 2.71 1.37 1.58 1.68 1.24 0.78 -
P/RPS 1.02 1.08 0.64 0.88 0.99 0.88 0.51 58.94%
P/EPS 21.00 24.60 15.09 23.13 27.73 23.94 14.77 26.52%
EY 4.76 4.07 6.63 4.32 3.61 4.18 6.77 -20.98%
DY 1.89 1.85 3.65 3.17 2.98 2.69 4.79 -46.29%
P/NAPS 1.26 1.29 0.65 0.77 0.84 0.61 0.37 126.85%
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 29/08/07 28/05/07 27/02/07 28/11/06 29/08/06 29/05/06 17/03/06 -
Price 2.70 2.58 2.65 1.31 1.69 1.86 1.00 -
P/RPS 1.04 1.03 1.23 0.73 0.99 1.33 0.65 36.91%
P/EPS 21.39 23.42 29.19 19.18 27.89 35.91 18.94 8.47%
EY 4.67 4.27 3.43 5.21 3.58 2.78 5.28 -7.87%
DY 1.85 1.94 1.89 3.83 2.96 1.79 3.73 -37.42%
P/NAPS 1.29 1.23 1.26 0.64 0.85 0.92 0.48 93.65%

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