[EKOVEST] YoY Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -10.93%
YoY- -43.86%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 442,312 356,601 229,584 168,815 243,134 277,386 173,056 16.91%
PBT 25,838 25,660 13,722 9,229 17,598 10,054 7,394 23.16%
Tax -9,081 -8,237 -5,553 -4,576 -7,597 -2,696 -2,572 23.37%
NP 16,757 17,423 8,169 4,653 10,001 7,358 4,822 23.04%
-
NP to SH 16,724 17,341 8,167 5,615 10,001 7,358 4,822 23.00%
-
Tax Rate 35.15% 32.10% 40.47% 49.58% 43.17% 26.82% 34.78% -
Total Cost 425,555 339,178 221,415 164,162 233,133 270,028 168,234 16.71%
-
Net Worth 305,238 283,863 243,346 222,882 212,917 171,138 144,092 13.31%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 7,066 6,758 5,974 4,483 4,429 3,670 603 50.65%
Div Payout % 42.25% 38.98% 73.16% 79.85% 44.29% 49.89% 12.52% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 305,238 283,863 243,346 222,882 212,917 171,138 144,092 13.31%
NOSH 141,333 135,179 119,498 89,669 88,586 73,412 60,350 15.22%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 3.79% 4.89% 3.56% 2.76% 4.11% 2.65% 2.79% -
ROE 5.48% 6.11% 3.36% 2.52% 4.70% 4.30% 3.35% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 312.96 263.80 192.12 188.26 274.46 377.85 286.75 1.46%
EPS 11.83 12.83 6.84 6.27 11.30 9.59 7.99 6.75%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 1.00 30.73%
NAPS 2.1597 2.0999 2.0364 2.4856 2.4035 2.3312 2.3876 -1.65%
Adjusted Per Share Value based on latest NOSH - 89,358
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 14.92 12.03 7.74 5.69 8.20 9.35 5.84 16.90%
EPS 0.56 0.58 0.28 0.19 0.34 0.25 0.16 23.19%
DPS 0.24 0.23 0.20 0.15 0.15 0.12 0.02 51.25%
NAPS 0.1029 0.0957 0.0821 0.0752 0.0718 0.0577 0.0486 13.30%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.14 2.65 1.68 1.49 2.10 2.50 2.89 -
P/RPS 0.36 1.00 0.87 0.79 0.77 0.66 1.01 -15.78%
P/EPS 9.63 20.66 24.58 23.79 18.60 24.94 36.17 -19.77%
EY 10.38 4.84 4.07 4.20 5.38 4.01 2.76 24.67%
DY 4.39 1.89 2.98 3.36 2.38 2.00 0.35 52.36%
P/NAPS 0.53 1.26 0.82 0.60 0.87 1.07 1.21 -12.84%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 25/08/08 29/08/07 29/08/06 30/08/05 23/08/04 28/08/03 20/08/02 -
Price 1.20 2.70 1.69 1.43 1.93 3.30 2.69 -
P/RPS 0.38 1.02 0.88 0.76 0.70 0.87 0.94 -13.99%
P/EPS 10.14 21.05 24.73 22.84 17.10 32.92 33.67 -18.11%
EY 9.86 4.75 4.04 4.38 5.85 3.04 2.97 22.11%
DY 4.17 1.85 2.96 3.50 2.59 1.52 0.37 49.67%
P/NAPS 0.56 1.29 0.83 0.58 0.80 1.42 1.13 -11.03%

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