[EKOVEST] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -4.55%
YoY- 47.15%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 419,128 441,919 424,176 430,768 407,624 356,642 338,153 15.34%
PBT 22,460 26,117 27,788 27,208 27,876 25,632 22,962 -1.45%
Tax -7,279 -8,427 -9,815 -9,228 -9,056 -8,220 -8,211 -7.69%
NP 15,181 17,690 17,973 17,980 18,820 17,412 14,751 1.92%
-
NP to SH 15,189 17,694 17,936 17,958 18,814 17,330 14,803 1.72%
-
Tax Rate 32.41% 32.27% 35.32% 33.92% 32.49% 32.07% 35.76% -
Total Cost 403,947 424,229 406,203 412,788 388,804 339,230 323,402 15.93%
-
Net Worth 306,489 306,458 306,762 302,554 298,286 288,318 281,417 5.83%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 7,072 7,072 6,865 6,865 6,865 6,865 6,740 3.24%
Div Payout % 46.56% 39.97% 38.28% 38.23% 36.49% 39.62% 45.53% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 306,489 306,458 306,762 302,554 298,286 288,318 281,417 5.83%
NOSH 140,985 141,446 141,574 141,380 141,347 137,307 134,373 3.24%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.62% 4.00% 4.24% 4.17% 4.62% 4.88% 4.36% -
ROE 4.96% 5.77% 5.85% 5.94% 6.31% 6.01% 5.26% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 297.28 312.43 299.61 304.69 288.38 259.74 251.65 11.71%
EPS 10.77 12.51 12.67 12.70 13.31 12.62 11.02 -1.51%
DPS 5.00 5.00 4.85 4.86 4.86 5.00 5.00 0.00%
NAPS 2.1739 2.1666 2.1668 2.14 2.1103 2.0998 2.0943 2.51%
Adjusted Per Share Value based on latest NOSH - 141,380
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 14.16 14.93 14.33 14.56 13.77 12.05 11.43 15.30%
EPS 0.51 0.60 0.61 0.61 0.64 0.59 0.50 1.32%
DPS 0.24 0.24 0.23 0.23 0.23 0.23 0.23 2.86%
NAPS 0.1036 0.1036 0.1037 0.1022 0.1008 0.0974 0.0951 5.85%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.05 1.14 1.44 2.04 2.65 2.65 2.71 -
P/RPS 0.35 0.36 0.48 0.67 0.92 1.02 1.08 -52.72%
P/EPS 9.75 9.11 11.37 16.06 19.91 21.00 24.60 -45.95%
EY 10.26 10.97 8.80 6.23 5.02 4.76 4.07 84.91%
DY 4.76 4.39 3.37 2.38 1.83 1.89 1.85 87.44%
P/NAPS 0.48 0.53 0.66 0.95 1.26 1.26 1.29 -48.17%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 25/08/08 26/05/08 25/02/08 19/11/07 29/08/07 28/05/07 -
Price 1.01 1.20 1.27 1.50 2.09 2.70 2.58 -
P/RPS 0.34 0.38 0.42 0.49 0.72 1.04 1.03 -52.14%
P/EPS 9.37 9.59 10.02 11.81 15.70 21.39 23.42 -45.61%
EY 10.67 10.42 9.98 8.47 6.37 4.67 4.27 83.83%
DY 4.95 4.17 3.82 3.24 2.32 1.85 1.94 86.40%
P/NAPS 0.46 0.55 0.59 0.70 0.99 1.29 1.23 -47.99%

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