[EKOVEST] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 2.56%
YoY- 147.41%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 140,966 152,890 181,585 196,412 206,449 170,906 144,477 -1.62%
PBT 66,746 69,842 90,590 87,219 84,180 72,645 53,315 16.17%
Tax -16,710 -4,951 -13,121 -12,711 -11,535 -17,525 -13,462 15.51%
NP 50,036 64,891 77,469 74,508 72,645 55,120 39,853 16.39%
-
NP to SH 50,072 64,992 77,469 74,508 72,645 55,120 39,853 16.45%
-
Tax Rate 25.04% 7.09% 14.48% 14.57% 13.70% 24.12% 25.25% -
Total Cost 90,930 87,999 104,116 121,904 133,804 115,786 104,624 -8.93%
-
Net Worth 779,381 437,089 433,550 419,365 410,772 376,976 362,444 66.67%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,054 8,941 8,941 8,941 8,941 8,940 8,940 -51.16%
Div Payout % 6.10% 13.76% 11.54% 12.00% 12.31% 16.22% 22.43% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 779,381 437,089 433,550 419,365 410,772 376,976 362,444 66.67%
NOSH 305,495 178,819 178,872 178,910 178,822 178,780 178,720 43.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 35.50% 42.44% 42.66% 37.93% 35.19% 32.25% 27.58% -
ROE 6.42% 14.87% 17.87% 17.77% 17.68% 14.62% 11.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 46.14 85.50 101.52 109.78 115.45 95.60 80.84 -31.21%
EPS 16.39 36.34 43.31 41.65 40.62 30.83 22.30 -18.57%
DPS 1.00 5.00 5.00 5.00 5.00 5.00 5.00 -65.83%
NAPS 2.5512 2.4443 2.4238 2.344 2.2971 2.1086 2.028 16.54%
Adjusted Per Share Value based on latest NOSH - 178,910
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.75 5.16 6.12 6.62 6.96 5.76 4.87 -1.65%
EPS 1.69 2.19 2.61 2.51 2.45 1.86 1.34 16.74%
DPS 0.10 0.30 0.30 0.30 0.30 0.30 0.30 -51.95%
NAPS 0.2628 0.1474 0.1462 0.1414 0.1385 0.1271 0.1222 66.68%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.83 2.67 2.54 2.55 2.50 2.60 2.54 -
P/RPS 6.13 3.12 2.50 2.32 2.17 2.72 3.14 56.26%
P/EPS 17.27 7.35 5.86 6.12 6.15 8.43 11.39 32.01%
EY 5.79 13.61 17.05 16.33 16.25 11.86 8.78 -24.25%
DY 0.35 1.87 1.97 1.96 2.00 1.92 1.97 -68.42%
P/NAPS 1.11 1.09 1.05 1.09 1.09 1.23 1.25 -7.62%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 27/05/13 28/02/13 30/11/12 27/08/12 28/05/12 29/02/12 -
Price 2.58 2.96 2.47 2.55 2.49 2.49 2.66 -
P/RPS 5.59 3.46 2.43 2.32 2.16 2.60 3.29 42.43%
P/EPS 15.74 8.14 5.70 6.12 6.13 8.08 11.93 20.31%
EY 6.35 12.28 17.53 16.33 16.31 12.38 8.38 -16.89%
DY 0.39 1.69 2.02 1.96 2.01 2.01 1.88 -64.99%
P/NAPS 1.01 1.21 1.02 1.09 1.08 1.18 1.31 -15.93%

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