[EKOVEST] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 9.79%
YoY- 34.0%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 289,252 241,067 229,584 187,901 183,206 170,028 168,815 43.04%
PBT 18,433 14,690 13,722 10,494 10,463 10,078 9,229 58.39%
Tax -6,183 -5,432 -5,553 -4,043 -4,723 -4,627 -4,217 28.97%
NP 12,250 9,258 8,169 6,451 5,740 5,451 5,012 81.15%
-
NP to SH 12,204 9,184 8,167 6,940 6,321 6,048 5,615 67.55%
-
Tax Rate 33.54% 36.98% 40.47% 38.53% 45.14% 45.91% 45.69% -
Total Cost 277,002 231,809 221,415 181,450 177,466 164,577 163,803 41.80%
-
Net Worth 281,856 276,807 269,605 270,787 250,364 219,858 178,717 35.37%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,740 6,740 6,740 4,467 4,467 4,467 4,467 31.45%
Div Payout % 55.23% 73.39% 82.53% 64.38% 70.68% 73.87% 79.57% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 281,856 276,807 269,605 270,787 250,364 219,858 178,717 35.37%
NOSH 134,441 134,444 134,802 134,000 119,705 89,642 89,358 31.20%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.24% 3.84% 3.56% 3.43% 3.13% 3.21% 2.97% -
ROE 4.33% 3.32% 3.03% 2.56% 2.52% 2.75% 3.14% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 215.15 179.31 170.31 140.22 153.05 189.67 188.92 9.02%
EPS 9.08 6.83 6.06 5.18 5.28 6.75 6.28 27.77%
DPS 5.00 5.01 5.00 3.33 3.73 5.00 5.00 0.00%
NAPS 2.0965 2.0589 2.00 2.0208 2.0915 2.4526 2.00 3.18%
Adjusted Per Share Value based on latest NOSH - 134,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 9.77 8.15 7.76 6.35 6.19 5.75 5.70 43.08%
EPS 0.41 0.31 0.28 0.23 0.21 0.20 0.19 66.75%
DPS 0.23 0.23 0.23 0.15 0.15 0.15 0.15 32.86%
NAPS 0.0952 0.0935 0.0911 0.0915 0.0846 0.0743 0.0604 35.32%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.37 1.58 1.68 1.24 0.78 1.09 1.49 -
P/RPS 0.64 0.88 0.99 0.88 0.51 0.57 0.79 -13.06%
P/EPS 15.09 23.13 27.73 23.94 14.77 16.16 23.71 -25.94%
EY 6.63 4.32 3.61 4.18 6.77 6.19 4.22 35.03%
DY 3.65 3.17 2.98 2.69 4.79 4.59 3.36 5.65%
P/NAPS 0.65 0.77 0.84 0.61 0.37 0.44 0.75 -9.07%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 28/11/06 29/08/06 29/05/06 17/03/06 30/11/05 30/08/05 -
Price 2.65 1.31 1.69 1.86 1.00 0.74 1.43 -
P/RPS 1.23 0.73 0.99 1.33 0.65 0.39 0.76 37.72%
P/EPS 29.19 19.18 27.89 35.91 18.94 10.97 22.76 17.98%
EY 3.43 5.21 3.58 2.78 5.28 9.12 4.39 -15.13%
DY 1.89 3.83 2.96 1.79 3.73 6.76 3.50 -33.61%
P/NAPS 1.26 0.64 0.85 0.92 0.48 0.30 0.72 45.07%

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