[EKOVEST] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 38.02%
YoY- -58.25%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 169,193 168,197 173,056 235,167 247,766 281,531 312,201 -33.45%
PBT 8,505 8,658 7,394 7,532 4,575 6,727 10,324 -12.09%
Tax -1,792 -2,773 -2,572 -2,798 -1,145 -2,386 -3,364 -34.21%
NP 6,713 5,885 4,822 4,734 3,430 4,341 6,960 -2.37%
-
NP to SH 6,713 5,885 4,822 4,734 3,430 4,341 6,960 -2.37%
-
Tax Rate 21.07% 32.03% 34.78% 37.15% 25.03% 35.47% 32.58% -
Total Cost 162,480 162,312 168,234 230,433 244,336 277,190 305,241 -34.24%
-
Net Worth 163,697 161,639 143,881 141,080 139,026 138,092 137,449 12.32%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 602 602 602 2,985 2,985 2,985 2,985 -65.50%
Div Payout % 8.98% 10.24% 12.50% 63.07% 87.05% 68.78% 42.90% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 163,697 161,639 143,881 141,080 139,026 138,092 137,449 12.32%
NOSH 66,815 66,793 60,261 59,714 59,624 59,770 59,719 7.75%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.97% 3.50% 2.79% 2.01% 1.38% 1.54% 2.23% -
ROE 4.10% 3.64% 3.35% 3.36% 2.47% 3.14% 5.06% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 253.22 251.82 287.17 393.82 415.54 471.02 522.78 -38.24%
EPS 10.05 8.81 8.00 7.93 5.75 7.26 11.65 -9.35%
DPS 0.90 0.90 1.00 5.00 5.01 5.00 5.00 -68.02%
NAPS 2.45 2.42 2.3876 2.3626 2.3317 2.3104 2.3016 4.24%
Adjusted Per Share Value based on latest NOSH - 59,714
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 5.72 5.68 5.85 7.95 8.37 9.51 10.55 -33.43%
EPS 0.23 0.20 0.16 0.16 0.12 0.15 0.24 -2.78%
DPS 0.02 0.02 0.02 0.10 0.10 0.10 0.10 -65.70%
NAPS 0.0553 0.0546 0.0486 0.0477 0.047 0.0467 0.0464 12.37%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.26 2.60 2.89 2.78 2.58 1.90 1.74 -
P/RPS 0.89 1.03 1.01 0.71 0.62 0.40 0.33 93.40%
P/EPS 22.49 29.51 36.12 35.07 44.85 26.16 14.93 31.30%
EY 4.45 3.39 2.77 2.85 2.23 3.82 6.70 -23.81%
DY 0.40 0.35 0.35 1.80 1.94 2.63 2.87 -73.02%
P/NAPS 0.92 1.07 1.21 1.18 1.11 0.82 0.76 13.54%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 18/02/03 28/11/02 20/08/02 20/05/02 12/04/02 04/01/02 27/08/01 -
Price 1.92 2.42 2.69 3.04 2.91 2.80 2.88 -
P/RPS 0.76 0.96 0.94 0.77 0.70 0.59 0.55 23.98%
P/EPS 19.11 27.47 33.62 38.35 50.59 38.55 24.71 -15.70%
EY 5.23 3.64 2.97 2.61 1.98 2.59 4.05 18.53%
DY 0.47 0.37 0.37 1.64 1.72 1.78 1.74 -58.11%
P/NAPS 0.78 1.00 1.13 1.29 1.25 1.21 1.25 -26.91%

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