[EKOVEST] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -9.17%
YoY- -7.15%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 107,912 157,640 125,034 234,928 302,160 442,542 294,290 -15.38%
PBT 57,612 44,792 9,798 13,070 11,968 26,204 23,052 16.47%
Tax -12,318 -9,146 -4,638 -5,470 -3,780 -8,776 -6,760 10.50%
NP 45,294 35,646 5,160 7,600 8,188 17,428 16,292 18.56%
-
NP to SH 45,294 35,646 5,160 7,608 8,194 17,416 16,160 18.72%
-
Tax Rate 21.38% 20.42% 47.34% 41.85% 31.58% 33.49% 29.33% -
Total Cost 62,618 121,994 119,874 227,328 293,972 425,114 277,998 -21.97%
-
Net Worth 433,242 362,538 303,533 311,516 309,210 302,518 281,858 7.42%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 433,242 362,538 303,533 311,516 309,210 302,518 281,858 7.42%
NOSH 178,745 178,766 156,363 141,940 141,275 141,363 134,442 4.85%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 41.97% 22.61% 4.13% 3.24% 2.71% 3.94% 5.54% -
ROE 10.45% 9.83% 1.70% 2.44% 2.65% 5.76% 5.73% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 60.37 88.18 79.96 165.51 213.88 313.05 218.90 -19.30%
EPS 25.34 19.94 3.30 5.36 5.80 12.32 12.02 13.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4238 2.028 1.9412 2.1947 2.1887 2.14 2.0965 2.44%
Adjusted Per Share Value based on latest NOSH - 141,322
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.64 5.32 4.22 7.92 10.19 14.92 9.92 -15.37%
EPS 1.53 1.20 0.17 0.26 0.28 0.59 0.54 18.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1461 0.1223 0.1024 0.105 0.1043 0.102 0.095 7.43%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.54 2.54 1.99 1.49 1.02 2.04 1.37 -
P/RPS 4.21 2.88 2.49 0.90 0.48 0.65 0.63 37.20%
P/EPS 10.02 12.74 60.30 27.80 17.59 16.56 11.40 -2.12%
EY 9.98 7.85 1.66 3.60 5.69 6.04 8.77 2.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.25 1.03 0.68 0.47 0.95 0.65 8.31%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 23/02/09 25/02/08 27/02/07 -
Price 2.47 2.66 3.92 1.46 1.06 1.50 2.65 -
P/RPS 4.09 3.02 4.90 0.88 0.50 0.48 1.21 22.48%
P/EPS 9.75 13.34 118.79 27.24 18.28 12.18 22.05 -12.70%
EY 10.26 7.50 0.84 3.67 5.47 8.21 4.54 14.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.31 2.02 0.67 0.48 0.70 1.26 -3.45%

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