[EKOVEST] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -16.11%
YoY- 17.91%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 206,527 179,152 140,966 152,890 181,585 196,412 206,449 0.02%
PBT 40,555 55,670 66,746 69,842 90,590 87,219 84,180 -38.46%
Tax -11,618 -16,854 -16,710 -4,951 -13,121 -12,711 -11,535 0.47%
NP 28,937 38,816 50,036 64,891 77,469 74,508 72,645 -45.77%
-
NP to SH 34,007 42,319 50,072 64,992 77,469 74,508 72,645 -39.62%
-
Tax Rate 28.65% 30.27% 25.04% 7.09% 14.48% 14.57% 13.70% -
Total Cost 177,590 140,336 90,930 87,999 104,116 121,904 133,804 20.70%
-
Net Worth 786,586 791,491 779,381 437,089 433,550 419,365 410,772 54.02%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,054 3,054 3,054 8,941 8,941 8,941 8,941 -51.04%
Div Payout % 8.98% 7.22% 6.10% 13.76% 11.54% 12.00% 12.31% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 786,586 791,491 779,381 437,089 433,550 419,365 410,772 54.02%
NOSH 305,743 309,999 305,495 178,819 178,872 178,910 178,822 42.84%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.01% 21.67% 35.50% 42.44% 42.66% 37.93% 35.19% -
ROE 4.32% 5.35% 6.42% 14.87% 17.87% 17.77% 17.68% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 67.55 57.79 46.14 85.50 101.52 109.78 115.45 -29.97%
EPS 11.12 13.65 16.39 36.34 43.31 41.65 40.62 -57.73%
DPS 1.00 0.99 1.00 5.00 5.00 5.00 5.00 -65.70%
NAPS 2.5727 2.5532 2.5512 2.4443 2.4238 2.344 2.2971 7.82%
Adjusted Per Share Value based on latest NOSH - 178,819
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.98 6.05 4.76 5.17 6.14 6.64 6.98 0.00%
EPS 1.15 1.43 1.69 2.20 2.62 2.52 2.45 -39.51%
DPS 0.10 0.10 0.10 0.30 0.30 0.30 0.30 -51.82%
NAPS 0.2658 0.2675 0.2634 0.1477 0.1465 0.1417 0.1388 54.02%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.95 2.71 2.83 2.67 2.54 2.55 2.50 -
P/RPS 4.37 4.69 6.13 3.12 2.50 2.32 2.17 59.26%
P/EPS 26.52 19.85 17.27 7.35 5.86 6.12 6.15 164.22%
EY 3.77 5.04 5.79 13.61 17.05 16.33 16.25 -62.14%
DY 0.34 0.36 0.35 1.87 1.97 1.96 2.00 -69.21%
P/NAPS 1.15 1.06 1.11 1.09 1.05 1.09 1.09 3.62%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 30/08/13 27/05/13 28/02/13 30/11/12 27/08/12 -
Price 2.71 2.72 2.58 2.96 2.47 2.55 2.49 -
P/RPS 4.01 4.71 5.59 3.46 2.43 2.32 2.16 50.88%
P/EPS 24.36 19.92 15.74 8.14 5.70 6.12 6.13 150.25%
EY 4.10 5.02 6.35 12.28 17.53 16.33 16.31 -60.06%
DY 0.37 0.36 0.39 1.69 2.02 1.96 2.01 -67.54%
P/NAPS 1.05 1.07 1.01 1.21 1.02 1.09 1.08 -1.85%

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