[EKOVEST] YoY Quarter Result on 30-Jun-2012 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 59.65%
YoY- 108.29%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 119,014 45,876 61,119 73,043 37,500 51,137 74,527 8.10%
PBT 17,517 5,689 29,906 33,002 21,467 3,553 3,821 28.87%
Tax -8,017 4,833 -11,053 706 -5,284 -3,286 -1,878 27.35%
NP 9,500 10,522 18,853 33,708 16,183 267 1,943 30.26%
-
NP to SH 8,669 36,996 18,788 33,708 16,183 1,453 1,950 28.21%
-
Tax Rate 45.77% -84.95% 36.96% -2.14% 24.61% 92.49% 49.15% -
Total Cost 109,514 35,354 42,266 39,335 21,317 50,870 72,584 7.09%
-
Net Worth 856,344 814,067 779,381 410,772 345,082 312,252 309,067 18.50%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 17,126 12,628 3,054 8,941 8,940 7,122 7,116 15.75%
Div Payout % 197.56% 34.13% 16.26% 26.53% 55.25% 490.20% 364.96% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 856,344 814,067 779,381 410,772 345,082 312,252 309,067 18.50%
NOSH 856,344 855,448 305,495 178,822 178,817 142,450 142,335 34.84%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 7.98% 22.94% 30.85% 46.15% 43.15% 0.52% 2.61% -
ROE 1.01% 4.54% 2.41% 8.21% 4.69% 0.47% 0.63% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 13.90 7.27 20.01 40.85 20.97 35.90 52.36 -19.82%
EPS 1.01 5.86 6.15 18.85 9.05 1.02 1.37 -4.95%
DPS 2.00 2.00 1.00 5.00 5.00 5.00 5.00 -14.15%
NAPS 1.00 1.2893 2.5512 2.2971 1.9298 2.192 2.1714 -12.11%
Adjusted Per Share Value based on latest NOSH - 178,822
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 4.02 1.55 2.07 2.47 1.27 1.73 2.52 8.09%
EPS 0.29 1.25 0.63 1.14 0.55 0.05 0.07 26.71%
DPS 0.58 0.43 0.10 0.30 0.30 0.24 0.24 15.83%
NAPS 0.2894 0.2751 0.2634 0.1388 0.1166 0.1055 0.1044 18.51%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.02 1.13 2.83 2.50 3.00 1.41 1.56 -
P/RPS 7.34 15.55 14.15 6.12 14.31 3.93 2.98 16.20%
P/EPS 100.76 19.29 46.02 13.26 33.15 138.24 113.87 -2.01%
EY 0.99 5.19 2.17 7.54 3.02 0.72 0.88 1.98%
DY 1.96 1.77 0.35 2.00 1.67 3.55 3.21 -7.88%
P/NAPS 1.02 0.88 1.11 1.09 1.55 0.64 0.72 5.97%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 30/08/13 27/08/12 26/08/11 27/08/10 26/08/09 -
Price 0.915 1.26 2.58 2.49 2.48 1.56 1.64 -
P/RPS 6.58 17.34 12.90 6.10 11.83 4.35 3.13 13.17%
P/EPS 90.39 21.50 41.95 13.21 27.40 152.94 119.71 -4.57%
EY 1.11 4.65 2.38 7.57 3.65 0.65 0.84 4.75%
DY 2.19 1.59 0.39 2.01 2.02 3.21 3.05 -5.36%
P/NAPS 0.92 0.98 1.01 1.08 1.29 0.71 0.76 3.23%

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