[EKOVEST] YoY Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 26.76%
YoY- -59.18%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 208,948 128,175 217,733 277,759 442,312 356,601 229,584 -1.55%
PBT 84,180 35,558 19,567 10,694 25,838 25,660 13,722 35.26%
Tax -11,535 -11,208 -10,659 -3,872 -9,081 -8,237 -5,553 12.94%
NP 72,645 24,350 8,908 6,822 16,757 17,423 8,169 43.88%
-
NP to SH 72,645 24,350 10,099 6,826 16,724 17,341 8,167 43.89%
-
Tax Rate 13.70% 31.52% 54.47% 36.21% 35.15% 32.10% 40.47% -
Total Cost 136,303 103,825 208,825 270,937 425,555 339,178 221,415 -7.76%
-
Net Worth 410,713 323,486 310,986 306,965 305,238 283,863 243,346 9.10%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 8,939 8,387 7,094 7,080 7,066 6,758 5,974 6.94%
Div Payout % 12.31% 34.45% 70.25% 103.72% 42.25% 38.98% 73.16% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 410,713 323,486 310,986 306,965 305,238 283,863 243,346 9.10%
NOSH 178,796 167,757 141,899 141,602 141,333 135,179 119,498 6.93%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 34.77% 19.00% 4.09% 2.46% 3.79% 4.89% 3.56% -
ROE 17.69% 7.53% 3.25% 2.22% 5.48% 6.11% 3.36% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 116.86 76.41 153.44 196.15 312.96 263.80 192.12 -7.94%
EPS 40.63 14.51 7.07 4.82 11.83 12.83 6.84 34.53%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.2971 1.9283 2.1916 2.1678 2.1597 2.0999 2.0364 2.02%
Adjusted Per Share Value based on latest NOSH - 142,335
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 7.06 4.33 7.36 9.39 14.95 12.05 7.76 -1.56%
EPS 2.45 0.82 0.34 0.23 0.57 0.59 0.28 43.50%
DPS 0.30 0.28 0.24 0.24 0.24 0.23 0.20 6.98%
NAPS 0.1388 0.1093 0.1051 0.1037 0.1031 0.0959 0.0822 9.11%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.50 3.00 1.41 1.56 1.14 2.65 1.68 -
P/RPS 2.14 3.93 0.92 0.80 0.36 1.00 0.87 16.16%
P/EPS 6.15 20.67 19.81 32.36 9.63 20.66 24.58 -20.60%
EY 16.25 4.84 5.05 3.09 10.38 4.84 4.07 25.92%
DY 2.00 1.67 3.55 3.21 4.39 1.89 2.98 -6.42%
P/NAPS 1.09 1.56 0.64 0.72 0.53 1.26 0.82 4.85%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 26/08/11 27/08/10 26/08/09 25/08/08 29/08/07 29/08/06 -
Price 2.49 2.48 1.56 1.64 1.20 2.70 1.69 -
P/RPS 2.13 3.25 1.02 0.84 0.38 1.02 0.88 15.85%
P/EPS 6.13 17.09 21.92 34.02 10.14 21.05 24.73 -20.72%
EY 16.32 5.85 4.56 2.94 9.86 4.75 4.04 26.17%
DY 2.01 2.02 3.21 3.05 4.17 1.85 2.96 -6.24%
P/NAPS 1.08 1.29 0.71 0.76 0.56 1.29 0.83 4.48%

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