[EKOVEST] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
17-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 4.51%
YoY- -2.17%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 241,067 229,584 187,901 183,206 170,028 168,815 148,271 38.22%
PBT 14,690 13,722 10,494 10,463 10,078 9,229 11,549 17.37%
Tax -5,432 -5,553 -4,043 -4,723 -4,627 -4,217 -6,370 -10.06%
NP 9,258 8,169 6,451 5,740 5,451 5,012 5,179 47.24%
-
NP to SH 9,184 8,167 6,940 6,321 6,048 5,615 5,179 46.45%
-
Tax Rate 36.98% 40.47% 38.53% 45.14% 45.91% 45.69% 55.16% -
Total Cost 231,809 221,415 181,450 177,466 164,577 163,803 143,092 37.89%
-
Net Worth 276,807 269,605 270,787 250,364 219,858 178,717 217,202 17.52%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 6,740 6,740 4,467 4,467 4,467 4,467 4,499 30.89%
Div Payout % 73.39% 82.53% 64.38% 70.68% 73.87% 79.57% 86.89% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 276,807 269,605 270,787 250,364 219,858 178,717 217,202 17.52%
NOSH 134,444 134,802 134,000 119,705 89,642 89,358 89,741 30.89%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.84% 3.56% 3.43% 3.13% 3.21% 2.97% 3.49% -
ROE 3.32% 3.03% 2.56% 2.52% 2.75% 3.14% 2.38% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 179.31 170.31 140.22 153.05 189.67 188.92 165.22 5.60%
EPS 6.83 6.06 5.18 5.28 6.75 6.28 5.77 11.88%
DPS 5.01 5.00 3.33 3.73 5.00 5.00 5.00 0.13%
NAPS 2.0589 2.00 2.0208 2.0915 2.4526 2.00 2.4203 -10.21%
Adjusted Per Share Value based on latest NOSH - 119,705
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.13 7.74 6.34 6.18 5.73 5.69 5.00 38.23%
EPS 0.31 0.28 0.23 0.21 0.20 0.19 0.17 49.20%
DPS 0.23 0.23 0.15 0.15 0.15 0.15 0.15 32.93%
NAPS 0.0933 0.0909 0.0913 0.0844 0.0741 0.0603 0.0732 17.53%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.58 1.68 1.24 0.78 1.09 1.49 1.66 -
P/RPS 0.88 0.99 0.88 0.51 0.57 0.79 1.00 -8.16%
P/EPS 23.13 27.73 23.94 14.77 16.16 23.71 28.76 -13.50%
EY 4.32 3.61 4.18 6.77 6.19 4.22 3.48 15.49%
DY 3.17 2.98 2.69 4.79 4.59 3.36 3.01 3.50%
P/NAPS 0.77 0.84 0.61 0.37 0.44 0.75 0.69 7.58%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 29/05/06 17/03/06 30/11/05 30/08/05 30/05/05 -
Price 1.31 1.69 1.86 1.00 0.74 1.43 1.51 -
P/RPS 0.73 0.99 1.33 0.65 0.39 0.76 0.91 -13.65%
P/EPS 19.18 27.89 35.91 18.94 10.97 22.76 26.17 -18.69%
EY 5.21 3.58 2.78 5.28 9.12 4.39 3.82 22.96%
DY 3.83 2.96 1.79 3.73 6.76 3.50 3.31 10.20%
P/NAPS 0.64 0.85 0.92 0.48 0.30 0.72 0.62 2.13%

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