[EKOVEST] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
12-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -20.99%
YoY- -77.08%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 168,197 173,056 235,167 247,766 281,531 312,201 278,033 -28.44%
PBT 8,658 7,394 7,532 4,575 6,727 10,324 16,963 -36.10%
Tax -2,773 -2,572 -2,798 -1,145 -2,386 -3,364 -5,625 -37.56%
NP 5,885 4,822 4,734 3,430 4,341 6,960 11,338 -35.38%
-
NP to SH 5,885 4,822 4,734 3,430 4,341 6,960 11,338 -35.38%
-
Tax Rate 32.03% 34.78% 37.15% 25.03% 35.47% 32.58% 33.16% -
Total Cost 162,312 168,234 230,433 244,336 277,190 305,241 266,695 -28.16%
-
Net Worth 161,639 143,881 141,080 139,026 138,092 137,449 127,462 17.14%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 602 602 2,985 2,985 2,985 2,985 2,712 -63.30%
Div Payout % 10.24% 12.50% 63.07% 87.05% 68.78% 42.90% 23.92% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 161,639 143,881 141,080 139,026 138,092 137,449 127,462 17.14%
NOSH 66,793 60,261 59,714 59,624 59,770 59,719 54,952 13.87%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.50% 2.79% 2.01% 1.38% 1.54% 2.23% 4.08% -
ROE 3.64% 3.35% 3.36% 2.47% 3.14% 5.06% 8.90% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 251.82 287.17 393.82 415.54 471.02 522.78 505.95 -37.16%
EPS 8.81 8.00 7.93 5.75 7.26 11.65 20.63 -43.26%
DPS 0.90 1.00 5.00 5.01 5.00 5.00 5.00 -68.08%
NAPS 2.42 2.3876 2.3626 2.3317 2.3104 2.3016 2.3195 2.86%
Adjusted Per Share Value based on latest NOSH - 59,624
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 5.68 5.85 7.95 8.37 9.51 10.55 9.40 -28.50%
EPS 0.20 0.16 0.16 0.12 0.15 0.24 0.38 -34.78%
DPS 0.02 0.02 0.10 0.10 0.10 0.10 0.09 -63.27%
NAPS 0.0546 0.0486 0.0477 0.047 0.0467 0.0464 0.0431 17.06%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.60 2.89 2.78 2.58 1.90 1.74 1.79 -
P/RPS 1.03 1.01 0.71 0.62 0.40 0.33 0.35 105.22%
P/EPS 29.51 36.12 35.07 44.85 26.16 14.93 8.68 125.93%
EY 3.39 2.77 2.85 2.23 3.82 6.70 11.53 -55.75%
DY 0.35 0.35 1.80 1.94 2.63 2.87 2.79 -74.90%
P/NAPS 1.07 1.21 1.18 1.11 0.82 0.76 0.77 24.50%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 20/08/02 20/05/02 12/04/02 04/01/02 27/08/01 24/05/01 -
Price 2.42 2.69 3.04 2.91 2.80 2.88 1.94 -
P/RPS 0.96 0.94 0.77 0.70 0.59 0.55 0.38 85.38%
P/EPS 27.47 33.62 38.35 50.59 38.55 24.71 9.40 104.26%
EY 3.64 2.97 2.61 1.98 2.59 4.05 10.64 -51.05%
DY 0.37 0.37 1.64 1.72 1.78 1.74 2.58 -72.56%
P/NAPS 1.00 1.13 1.29 1.25 1.21 1.25 0.84 12.31%

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