[EKOVEST] YoY TTM Result on 30-Jun-2003 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 32.03%
YoY- 52.59%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 229,584 168,815 243,134 277,386 173,056 312,201 303,137 -4.52%
PBT 13,722 9,229 17,598 10,054 7,394 10,324 28,102 -11.25%
Tax -5,553 -4,217 -7,597 -2,696 -2,572 -3,364 -8,935 -7.61%
NP 8,169 5,012 10,001 7,358 4,822 6,960 19,167 -13.24%
-
NP to SH 8,167 5,615 10,001 7,358 4,822 6,960 19,167 -13.24%
-
Tax Rate 40.47% 45.69% 43.17% 26.82% 34.78% 32.58% 31.79% -
Total Cost 221,415 163,803 233,133 270,028 168,234 305,241 283,970 -4.06%
-
Net Worth 269,605 178,717 179,999 173,569 143,881 137,449 121,942 14.13%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 6,740 4,467 4,499 4,339 602 2,985 2,712 16.37%
Div Payout % 82.53% 79.57% 45.00% 58.97% 12.50% 42.90% 14.15% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 269,605 178,717 179,999 173,569 143,881 137,449 121,942 14.13%
NOSH 134,802 89,358 89,999 86,784 60,261 59,719 54,247 16.37%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.56% 2.97% 4.11% 2.65% 2.79% 2.23% 6.32% -
ROE 3.03% 3.14% 5.56% 4.24% 3.35% 5.06% 15.72% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 170.31 188.92 270.15 319.63 287.17 522.78 558.81 -17.95%
EPS 6.06 6.28 11.11 8.48 8.00 11.65 35.33 -25.45%
DPS 5.00 5.00 5.00 5.00 1.00 5.00 5.00 0.00%
NAPS 2.00 2.00 2.00 2.00 2.3876 2.3016 2.2479 -1.92%
Adjusted Per Share Value based on latest NOSH - 86,784
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 7.76 5.70 8.22 9.37 5.85 10.55 10.24 -4.51%
EPS 0.28 0.19 0.34 0.25 0.16 0.24 0.65 -13.09%
DPS 0.23 0.15 0.15 0.15 0.02 0.10 0.09 16.91%
NAPS 0.0911 0.0604 0.0608 0.0587 0.0486 0.0464 0.0412 14.13%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.68 1.49 2.10 2.50 2.89 1.74 7.00 -
P/RPS 0.99 0.79 0.78 0.78 1.01 0.33 1.25 -3.81%
P/EPS 27.73 23.71 18.90 29.49 36.12 14.93 19.81 5.76%
EY 3.61 4.22 5.29 3.39 2.77 6.70 5.05 -5.43%
DY 2.98 3.36 2.38 2.00 0.35 2.87 0.71 26.99%
P/NAPS 0.84 0.75 1.05 1.25 1.21 0.76 3.11 -19.59%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 23/08/04 28/08/03 20/08/02 27/08/01 15/09/00 -
Price 1.69 1.43 1.93 3.30 2.69 2.88 5.20 -
P/RPS 0.99 0.76 0.71 1.03 0.94 0.55 0.93 1.04%
P/EPS 27.89 22.76 17.37 38.92 33.62 24.71 14.72 11.23%
EY 3.58 4.39 5.76 2.57 2.97 4.05 6.79 -10.11%
DY 2.96 3.50 2.59 1.52 0.37 1.74 0.96 20.63%
P/NAPS 0.85 0.72 0.97 1.65 1.13 1.25 2.31 -15.34%

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