[EKOVEST] YoY Quarter Result on 30-Sep-2009 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 7.38%
YoY- 4.6%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 21,820 31,857 21,255 52,918 73,619 96,410 45,428 -11.49%
PBT 10,484 7,445 1,497 3,146 2,914 6,571 4,327 15.87%
Tax -2,111 -935 -492 -1,054 -912 -2,060 -1,224 9.50%
NP 8,373 6,510 1,005 2,092 2,002 4,511 3,103 17.97%
-
NP to SH 8,373 6,510 1,005 2,094 2,002 4,509 3,025 18.47%
-
Tax Rate 20.14% 12.56% 32.87% 33.50% 31.30% 31.35% 28.29% -
Total Cost 13,447 25,347 20,250 50,826 71,617 91,899 42,325 -17.38%
-
Net Worth 419,365 351,379 311,004 308,808 306,489 298,286 276,807 7.16%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 419,365 351,379 311,004 308,808 306,489 298,286 276,807 7.16%
NOSH 178,910 178,846 143,571 141,486 140,985 141,347 134,444 4.87%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 38.37% 20.44% 4.73% 3.95% 2.72% 4.68% 6.83% -
ROE 2.00% 1.85% 0.32% 0.68% 0.65% 1.51% 1.09% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.20 17.81 14.80 37.40 52.22 68.21 33.79 -15.60%
EPS 4.68 3.64 0.70 1.48 1.42 3.19 2.25 12.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.344 1.9647 2.1662 2.1826 2.1739 2.1103 2.0589 2.18%
Adjusted Per Share Value based on latest NOSH - 141,486
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.74 1.08 0.72 1.79 2.49 3.26 1.54 -11.48%
EPS 0.28 0.22 0.03 0.07 0.07 0.15 0.10 18.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1417 0.1187 0.1051 0.1044 0.1036 0.1008 0.0935 7.16%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.55 2.30 1.57 1.58 1.05 2.65 1.58 -
P/RPS 20.91 12.91 10.60 4.22 2.01 3.89 4.68 28.30%
P/EPS 54.49 63.19 224.29 106.76 73.94 83.07 70.22 -4.13%
EY 1.84 1.58 0.45 0.94 1.35 1.20 1.42 4.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.17 0.72 0.72 0.48 1.26 0.77 5.95%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 21/11/11 29/11/10 30/11/09 28/11/08 19/11/07 28/11/06 -
Price 2.55 2.50 1.87 1.50 1.01 2.09 1.31 -
P/RPS 20.91 14.04 12.63 4.01 1.93 3.06 3.88 32.37%
P/EPS 54.49 68.68 267.14 101.35 71.13 65.52 58.22 -1.09%
EY 1.84 1.46 0.37 0.99 1.41 1.53 1.72 1.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.27 0.86 0.69 0.46 0.99 0.64 9.27%

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