[EKOVEST] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 22.71%
YoY- 4.6%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 87,280 127,428 85,020 211,672 294,476 385,640 181,712 -11.49%
PBT 41,936 29,780 5,988 12,584 11,656 26,284 17,308 15.87%
Tax -8,444 -3,740 -1,968 -4,216 -3,648 -8,240 -4,896 9.50%
NP 33,492 26,040 4,020 8,368 8,008 18,044 12,412 17.97%
-
NP to SH 33,492 26,040 4,020 8,376 8,008 18,036 12,100 18.47%
-
Tax Rate 20.14% 12.56% 32.87% 33.50% 31.30% 31.35% 28.29% -
Total Cost 53,788 101,388 81,000 203,304 286,468 367,596 169,300 -17.38%
-
Net Worth 419,365 351,379 311,004 308,808 306,489 298,286 276,807 7.16%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 419,365 351,379 311,004 308,808 306,489 298,286 276,807 7.16%
NOSH 178,910 178,846 143,571 141,486 140,985 141,347 134,444 4.87%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 38.37% 20.44% 4.73% 3.95% 2.72% 4.68% 6.83% -
ROE 7.99% 7.41% 1.29% 2.71% 2.61% 6.05% 4.37% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 48.78 71.25 59.22 149.61 208.87 272.83 135.16 -15.60%
EPS 18.72 14.56 2.80 5.92 5.68 12.76 9.00 12.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.344 1.9647 2.1662 2.1826 2.1739 2.1103 2.0589 2.18%
Adjusted Per Share Value based on latest NOSH - 141,486
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.94 4.30 2.87 7.14 9.93 13.00 6.13 -11.51%
EPS 1.13 0.88 0.14 0.28 0.27 0.61 0.41 18.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1414 0.1185 0.1049 0.1041 0.1034 0.1006 0.0933 7.16%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.55 2.30 1.57 1.58 1.05 2.65 1.58 -
P/RPS 5.23 3.23 2.65 1.06 0.50 0.97 1.17 28.31%
P/EPS 13.62 15.80 56.07 26.69 18.49 20.77 17.56 -4.14%
EY 7.34 6.33 1.78 3.75 5.41 4.82 5.70 4.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.17 0.72 0.72 0.48 1.26 0.77 5.95%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 21/11/11 29/11/10 30/11/09 28/11/08 19/11/07 28/11/06 -
Price 2.55 2.50 1.87 1.50 1.01 2.09 1.31 -
P/RPS 5.23 3.51 3.16 1.00 0.48 0.77 0.97 32.38%
P/EPS 13.62 17.17 66.79 25.34 17.78 16.38 14.56 -1.10%
EY 7.34 5.82 1.50 3.95 5.62 6.11 6.87 1.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.27 0.86 0.69 0.46 0.99 0.64 9.27%

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