[EKOVEST] YoY TTM 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- -25.03%
YoY- -58.55%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 206,449 128,174 217,721 277,781 441,919 356,642 229,584 -1.75%
PBT 84,180 35,818 19,650 11,668 26,117 25,632 13,722 35.26%
Tax -11,535 -11,208 -10,681 -4,343 -8,427 -8,220 -5,553 12.94%
NP 72,645 24,610 8,969 7,325 17,690 17,412 8,169 43.88%
-
NP to SH 72,645 24,610 10,160 7,335 17,694 17,330 8,167 43.89%
-
Tax Rate 13.70% 31.29% 54.36% 37.22% 32.27% 32.07% 40.47% -
Total Cost 133,804 103,564 208,752 270,456 424,229 339,230 221,415 -8.04%
-
Net Worth 410,772 345,082 312,252 309,067 306,458 288,318 269,605 7.26%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 8,941 8,940 7,122 7,116 7,072 6,865 6,740 4.81%
Div Payout % 12.31% 36.33% 70.10% 97.03% 39.97% 39.62% 82.53% -
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 410,772 345,082 312,252 309,067 306,458 288,318 269,605 7.26%
NOSH 178,822 178,817 142,450 142,335 141,446 137,307 134,802 4.81%
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 35.19% 19.20% 4.12% 2.64% 4.00% 4.88% 3.56% -
ROE 17.68% 7.13% 3.25% 2.37% 5.77% 6.01% 3.03% -
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 115.45 71.68 152.84 195.16 312.43 259.74 170.31 -6.26%
EPS 40.62 13.76 7.13 5.15 12.51 12.62 6.06 37.27%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.2971 1.9298 2.192 2.1714 2.1666 2.0998 2.00 2.33%
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 6.98 4.33 7.36 9.39 14.93 12.05 7.76 -1.74%
EPS 2.45 0.83 0.34 0.25 0.60 0.59 0.28 43.50%
DPS 0.30 0.30 0.24 0.24 0.24 0.23 0.23 4.52%
NAPS 0.1388 0.1166 0.1055 0.1044 0.1036 0.0974 0.0911 7.26%
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 2.17 4.19 0.92 0.80 0.36 1.02 0.99 13.95%
P/EPS 6.15 21.80 19.77 30.27 9.11 21.00 27.73 -22.18%
EY 16.25 4.59 5.06 3.30 10.97 4.76 3.61 28.46%
DY 2.00 1.67 3.55 3.21 4.39 1.89 2.98 -6.42%
P/NAPS 1.09 1.55 0.64 0.72 0.53 1.26 0.84 4.43%
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 2.16 3.46 1.02 0.84 0.38 1.04 0.99 13.87%
P/EPS 6.13 18.02 21.87 31.82 9.59 21.39 27.89 -22.29%
EY 16.31 5.55 4.57 3.14 10.42 4.67 3.58 28.72%
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 0.55 1.29 0.85 4.06%

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