[EKOVEST] YoY Cumulative 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- 81.66%
YoY- -7.15%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 53,956 78,820 62,517 117,464 151,080 221,271 147,145 -15.38%
PBT 28,806 22,396 4,899 6,535 5,984 13,102 11,526 16.47%
Tax -6,159 -4,573 -2,319 -2,735 -1,890 -4,388 -3,380 10.50%
NP 22,647 17,823 2,580 3,800 4,094 8,714 8,146 18.56%
-
NP to SH 22,647 17,823 2,580 3,804 4,097 8,708 8,080 18.72%
-
Tax Rate 21.38% 20.42% 47.34% 41.85% 31.58% 33.49% 29.33% -
Total Cost 31,309 60,997 59,937 113,664 146,986 212,557 138,999 -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 5.23% 4.92% 0.85% 1.22% 1.32% 2.88% 2.87% -
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 30.19 44.09 39.98 82.76 106.94 156.53 109.45 -19.30%
EPS 12.67 9.97 1.65 2.68 2.90 6.16 6.01 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 1.82 2.66 2.11 3.96 5.09 7.46 4.96 -15.37%
EPS 0.76 0.60 0.09 0.13 0.14 0.29 0.27 18.80%
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 8.41 5.76 4.98 1.80 0.95 1.30 1.25 37.35%
P/EPS 20.05 25.48 120.61 55.60 35.17 33.12 22.80 -2.11%
EY 4.99 3.93 0.83 1.80 2.84 3.02 4.39 2.15%
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 8.18 6.03 9.80 1.76 0.99 0.96 2.42 22.48%
P/EPS 19.49 26.68 237.58 54.48 36.55 24.35 44.09 -12.70%
EY 5.13 3.75 0.42 1.84 2.74 4.11 2.27 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