[EKOVEST] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -12.37%
YoY- -59.5%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 177,874 120,898 222,112 271,005 434,640 344,594 199,836 -1.91%
PBT 68,237 19,134 21,462 10,462 28,045 25,170 12,850 32.05%
Tax -16,321 -7,898 -9,860 -3,286 -10,298 -8,172 -4,628 23.35%
NP 51,916 11,236 11,602 7,176 17,746 16,998 8,222 35.91%
-
NP to SH 51,916 11,236 11,609 7,180 17,726 16,918 8,070 36.33%
-
Tax Rate 23.92% 41.28% 45.94% 31.41% 36.72% 32.47% 36.02% -
Total Cost 125,958 109,662 210,509 263,829 416,893 327,596 191,613 -6.74%
-
Net Worth 376,963 318,090 310,644 304,952 306,463 281,510 231,226 8.47%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 376,963 318,090 310,644 304,952 306,463 281,510 231,226 8.47%
NOSH 178,774 164,269 141,807 141,338 141,574 134,417 114,423 7.71%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 29.19% 9.29% 5.22% 2.65% 4.08% 4.93% 4.11% -
ROE 13.77% 3.53% 3.74% 2.35% 5.78% 6.01% 3.49% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 99.50 73.60 156.63 191.74 307.30 256.36 174.65 -8.94%
EPS 29.04 6.84 8.19 5.08 12.53 12.59 7.05 26.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1086 1.9364 2.1906 2.1576 2.1668 2.0943 2.0208 0.71%
Adjusted Per Share Value based on latest NOSH - 141,538
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.01 4.09 7.51 9.16 14.69 11.64 6.75 -1.91%
EPS 1.75 0.38 0.39 0.24 0.60 0.57 0.27 36.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1274 0.1075 0.105 0.103 0.1036 0.0951 0.0781 8.48%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.60 3.80 1.43 1.02 1.44 2.71 1.24 -
P/RPS 2.61 5.16 0.91 0.53 0.47 1.06 0.71 24.20%
P/EPS 8.95 55.56 17.47 20.08 11.49 21.53 17.58 -10.63%
EY 11.17 1.80 5.72 4.98 8.70 4.64 5.69 11.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.96 0.65 0.47 0.66 1.29 0.61 12.38%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 26/05/11 31/05/10 22/05/09 26/05/08 28/05/07 29/05/06 -
Price 2.49 2.77 1.40 1.36 1.27 2.58 1.86 -
P/RPS 2.50 3.76 0.89 0.71 0.41 1.01 1.07 15.17%
P/EPS 8.57 40.50 17.10 26.77 10.13 20.50 26.37 -17.06%
EY 11.66 2.47 5.85 3.74 9.87 4.88 3.79 20.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.43 0.64 0.63 0.59 1.23 0.92 4.23%

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