[EKOVEST] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 3.97%
YoY- 94.39%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 179,152 140,966 152,890 181,585 196,412 206,449 170,906 3.18%
PBT 55,670 66,746 69,842 90,590 87,219 84,180 72,645 -16.24%
Tax -16,854 -16,710 -4,951 -13,121 -12,711 -11,535 -17,525 -2.56%
NP 38,816 50,036 64,891 77,469 74,508 72,645 55,120 -20.83%
-
NP to SH 42,319 50,072 64,992 77,469 74,508 72,645 55,120 -16.14%
-
Tax Rate 30.27% 25.04% 7.09% 14.48% 14.57% 13.70% 24.12% -
Total Cost 140,336 90,930 87,999 104,116 121,904 133,804 115,786 13.66%
-
Net Worth 791,491 779,381 437,089 433,550 419,365 410,772 376,976 63.89%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,054 3,054 8,941 8,941 8,941 8,941 8,940 -51.10%
Div Payout % 7.22% 6.10% 13.76% 11.54% 12.00% 12.31% 16.22% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 791,491 779,381 437,089 433,550 419,365 410,772 376,976 63.89%
NOSH 309,999 305,495 178,819 178,872 178,910 178,822 178,780 44.28%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 21.67% 35.50% 42.44% 42.66% 37.93% 35.19% 32.25% -
ROE 5.35% 6.42% 14.87% 17.87% 17.77% 17.68% 14.62% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 57.79 46.14 85.50 101.52 109.78 115.45 95.60 -28.48%
EPS 13.65 16.39 36.34 43.31 41.65 40.62 30.83 -41.88%
DPS 0.99 1.00 5.00 5.00 5.00 5.00 5.00 -65.99%
NAPS 2.5532 2.5512 2.4443 2.4238 2.344 2.2971 2.1086 13.59%
Adjusted Per Share Value based on latest NOSH - 178,872
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.04 4.75 5.16 6.12 6.62 6.96 5.76 3.21%
EPS 1.43 1.69 2.19 2.61 2.51 2.45 1.86 -16.06%
DPS 0.10 0.10 0.30 0.30 0.30 0.30 0.30 -51.89%
NAPS 0.2669 0.2628 0.1474 0.1462 0.1414 0.1385 0.1271 63.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.71 2.83 2.67 2.54 2.55 2.50 2.60 -
P/RPS 4.69 6.13 3.12 2.50 2.32 2.17 2.72 43.74%
P/EPS 19.85 17.27 7.35 5.86 6.12 6.15 8.43 76.90%
EY 5.04 5.79 13.61 17.05 16.33 16.25 11.86 -43.44%
DY 0.36 0.35 1.87 1.97 1.96 2.00 1.92 -67.20%
P/NAPS 1.06 1.11 1.09 1.05 1.09 1.09 1.23 -9.43%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 30/08/13 27/05/13 28/02/13 30/11/12 27/08/12 28/05/12 -
Price 2.72 2.58 2.96 2.47 2.55 2.49 2.49 -
P/RPS 4.71 5.59 3.46 2.43 2.32 2.16 2.60 48.55%
P/EPS 19.92 15.74 8.14 5.70 6.12 6.13 8.08 82.39%
EY 5.02 6.35 12.28 17.53 16.33 16.31 12.38 -45.18%
DY 0.36 0.39 1.69 2.02 1.96 2.01 2.01 -68.19%
P/NAPS 1.07 1.01 1.21 1.02 1.09 1.08 1.18 -6.30%

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