[EKOVEST] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 32.88%
YoY- 93.07%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 407,624 356,642 338,153 289,252 241,067 229,584 187,901 67.50%
PBT 27,876 25,632 22,962 18,433 14,690 13,722 10,494 91.69%
Tax -9,056 -8,220 -8,211 -6,183 -5,432 -5,553 -4,043 71.11%
NP 18,820 17,412 14,751 12,250 9,258 8,169 6,451 104.03%
-
NP to SH 18,814 17,330 14,803 12,204 9,184 8,167 6,940 94.30%
-
Tax Rate 32.49% 32.07% 35.76% 33.54% 36.98% 40.47% 38.53% -
Total Cost 388,804 339,230 323,402 277,002 231,809 221,415 181,450 66.12%
-
Net Worth 298,286 288,318 281,417 281,856 276,807 269,605 270,787 6.65%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 6,865 6,865 6,740 6,740 6,740 6,740 4,467 33.13%
Div Payout % 36.49% 39.62% 45.53% 55.23% 73.39% 82.53% 64.38% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 298,286 288,318 281,417 281,856 276,807 269,605 270,787 6.65%
NOSH 141,347 137,307 134,373 134,441 134,444 134,802 134,000 3.61%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.62% 4.88% 4.36% 4.24% 3.84% 3.56% 3.43% -
ROE 6.31% 6.01% 5.26% 4.33% 3.32% 3.03% 2.56% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 288.38 259.74 251.65 215.15 179.31 170.31 140.22 61.65%
EPS 13.31 12.62 11.02 9.08 6.83 6.06 5.18 87.49%
DPS 4.86 5.00 5.00 5.00 5.01 5.00 3.33 28.63%
NAPS 2.1103 2.0998 2.0943 2.0965 2.0589 2.00 2.0208 2.92%
Adjusted Per Share Value based on latest NOSH - 134,441
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.75 12.03 11.40 9.75 8.13 7.74 6.34 67.47%
EPS 0.63 0.58 0.50 0.41 0.31 0.28 0.23 95.64%
DPS 0.23 0.23 0.23 0.23 0.23 0.23 0.15 32.93%
NAPS 0.1006 0.0972 0.0949 0.095 0.0933 0.0909 0.0913 6.67%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.65 2.65 2.71 1.37 1.58 1.68 1.24 -
P/RPS 0.92 1.02 1.08 0.64 0.88 0.99 0.88 3.00%
P/EPS 19.91 21.00 24.60 15.09 23.13 27.73 23.94 -11.55%
EY 5.02 4.76 4.07 6.63 4.32 3.61 4.18 12.97%
DY 1.83 1.89 1.85 3.65 3.17 2.98 2.69 -22.63%
P/NAPS 1.26 1.26 1.29 0.65 0.77 0.84 0.61 62.11%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 29/08/07 28/05/07 27/02/07 28/11/06 29/08/06 29/05/06 -
Price 2.09 2.70 2.58 2.65 1.31 1.69 1.86 -
P/RPS 0.72 1.04 1.03 1.23 0.73 0.99 1.33 -33.55%
P/EPS 15.70 21.39 23.42 29.19 19.18 27.89 35.91 -42.36%
EY 6.37 4.67 4.27 3.43 5.21 3.58 2.78 73.71%
DY 2.32 1.85 1.94 1.89 3.83 2.96 1.79 18.85%
P/NAPS 0.99 1.29 1.23 1.26 0.64 0.85 0.92 5.00%

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