[EKOVEST] YoY TTM Result on 30-Jun-2010 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -4.66%
YoY- 38.51%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 140,966 206,449 128,174 217,721 277,781 441,919 356,642 -14.32%
PBT 66,746 84,180 35,818 19,650 11,668 26,117 25,632 17.27%
Tax -16,710 -11,535 -11,208 -10,681 -4,343 -8,427 -8,220 12.53%
NP 50,036 72,645 24,610 8,969 7,325 17,690 17,412 19.21%
-
NP to SH 50,072 72,645 24,610 10,160 7,335 17,694 17,330 19.32%
-
Tax Rate 25.04% 13.70% 31.29% 54.36% 37.22% 32.27% 32.07% -
Total Cost 90,930 133,804 103,564 208,752 270,456 424,229 339,230 -19.68%
-
Net Worth 779,381 410,772 345,082 312,252 309,067 306,458 288,318 18.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,054 8,941 8,940 7,122 7,116 7,072 6,865 -12.61%
Div Payout % 6.10% 12.31% 36.33% 70.10% 97.03% 39.97% 39.62% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 779,381 410,772 345,082 312,252 309,067 306,458 288,318 18.00%
NOSH 305,495 178,822 178,817 142,450 142,335 141,446 137,307 14.24%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 35.50% 35.19% 19.20% 4.12% 2.64% 4.00% 4.88% -
ROE 6.42% 17.68% 7.13% 3.25% 2.37% 5.77% 6.01% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 46.14 115.45 71.68 152.84 195.16 312.43 259.74 -25.00%
EPS 16.39 40.62 13.76 7.13 5.15 12.51 12.62 4.44%
DPS 1.00 5.00 5.00 5.00 5.00 5.00 5.00 -23.50%
NAPS 2.5512 2.2971 1.9298 2.192 2.1714 2.1666 2.0998 3.29%
Adjusted Per Share Value based on latest NOSH - 142,450
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 4.75 6.96 4.32 7.34 9.37 14.90 12.03 -14.33%
EPS 1.69 2.45 0.83 0.34 0.25 0.60 0.58 19.49%
DPS 0.10 0.30 0.30 0.24 0.24 0.24 0.23 -12.95%
NAPS 0.2628 0.1385 0.1164 0.1053 0.1042 0.1033 0.0972 18.01%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.83 2.50 3.00 1.41 1.56 1.14 2.65 -
P/RPS 6.13 2.17 4.19 0.92 0.80 0.36 1.02 34.80%
P/EPS 17.27 6.15 21.80 19.77 30.27 9.11 21.00 -3.20%
EY 5.79 16.25 4.59 5.06 3.30 10.97 4.76 3.31%
DY 0.35 2.00 1.67 3.55 3.21 4.39 1.89 -24.48%
P/NAPS 1.11 1.09 1.55 0.64 0.72 0.53 1.26 -2.08%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 27/08/12 26/08/11 27/08/10 26/08/09 25/08/08 29/08/07 -
Price 2.58 2.49 2.48 1.56 1.64 1.20 2.70 -
P/RPS 5.59 2.16 3.46 1.02 0.84 0.38 1.04 32.31%
P/EPS 15.74 6.13 18.02 21.87 31.82 9.59 21.39 -4.97%
EY 6.35 16.31 5.55 4.57 3.14 10.42 4.67 5.25%
DY 0.39 2.01 2.02 3.21 3.05 4.17 1.85 -22.83%
P/NAPS 1.01 1.08 1.29 0.71 0.76 0.55 1.29 -3.99%

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