[EKOVEST] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 14.07%
YoY- 95.71%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 323,310 277,386 166,873 169,193 168,197 173,056 235,167 23.61%
PBT 12,808 10,054 7,305 8,505 8,658 7,394 7,532 42.42%
Tax -3,570 -2,696 -1,732 -1,792 -2,773 -2,572 -2,798 17.62%
NP 9,238 7,358 5,573 6,713 5,885 4,822 4,734 56.09%
-
NP to SH 9,238 7,358 5,573 6,713 5,885 4,822 4,734 56.09%
-
Tax Rate 27.87% 26.82% 23.71% 21.07% 32.03% 34.78% 37.15% -
Total Cost 314,072 270,028 161,300 162,480 162,312 168,234 230,433 22.90%
-
Net Worth 205,696 173,569 168,742 163,697 161,639 143,881 141,080 28.55%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 4,339 4,339 602 602 602 602 2,985 28.29%
Div Payout % 46.97% 58.97% 10.81% 8.98% 10.24% 12.50% 63.07% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 205,696 173,569 168,742 163,697 161,639 143,881 141,080 28.55%
NOSH 86,791 86,784 73,366 66,815 66,793 60,261 59,714 28.28%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.86% 2.65% 3.34% 3.97% 3.50% 2.79% 2.01% -
ROE 4.49% 4.24% 3.30% 4.10% 3.64% 3.35% 3.36% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 372.51 319.63 227.45 253.22 251.82 287.17 393.82 -3.63%
EPS 10.64 8.48 7.60 10.05 8.81 8.00 7.93 21.62%
DPS 5.00 5.00 0.82 0.90 0.90 1.00 5.00 0.00%
NAPS 2.37 2.00 2.30 2.45 2.42 2.3876 2.3626 0.20%
Adjusted Per Share Value based on latest NOSH - 66,815
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 10.90 9.35 5.63 5.71 5.67 5.84 7.93 23.59%
EPS 0.31 0.25 0.19 0.23 0.20 0.16 0.16 55.35%
DPS 0.15 0.15 0.02 0.02 0.02 0.02 0.10 31.00%
NAPS 0.0694 0.0585 0.0569 0.0552 0.0545 0.0485 0.0476 28.54%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.38 2.50 2.02 2.26 2.60 2.89 2.78 -
P/RPS 0.91 0.78 0.89 0.89 1.03 1.01 0.71 17.97%
P/EPS 31.76 29.49 26.59 22.49 29.51 36.12 35.07 -6.38%
EY 3.15 3.39 3.76 4.45 3.39 2.77 2.85 6.89%
DY 1.48 2.00 0.41 0.40 0.35 0.35 1.80 -12.22%
P/NAPS 1.43 1.25 0.88 0.92 1.07 1.21 1.18 13.65%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/10/03 28/08/03 26/05/03 18/02/03 28/11/02 20/08/02 20/05/02 -
Price 3.36 3.30 1.84 1.92 2.42 2.69 3.04 -
P/RPS 0.90 1.03 0.81 0.76 0.96 0.94 0.77 10.94%
P/EPS 31.57 38.92 24.22 19.11 27.47 33.62 38.35 -12.15%
EY 3.17 2.57 4.13 5.23 3.64 2.97 2.61 13.82%
DY 1.49 1.52 0.45 0.47 0.37 0.37 1.64 -6.18%
P/NAPS 1.42 1.65 0.80 0.78 1.00 1.13 1.29 6.60%

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