[EKOVEST] YoY TTM Result on 30-Sep-2004 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -18.88%
YoY- -12.18%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 407,624 241,067 170,028 189,754 323,310 168,197 281,531 6.35%
PBT 27,876 14,690 10,078 15,054 12,808 8,658 6,727 26.72%
Tax -9,056 -5,432 -4,627 -6,941 -3,570 -2,773 -2,386 24.88%
NP 18,820 9,258 5,451 8,113 9,238 5,885 4,341 27.68%
-
NP to SH 18,814 9,184 6,048 8,113 9,238 5,885 4,341 27.67%
-
Tax Rate 32.49% 36.98% 45.91% 46.11% 27.87% 32.03% 35.47% -
Total Cost 388,804 231,809 164,577 181,641 314,072 162,312 277,190 5.79%
-
Net Worth 298,286 276,807 219,858 216,660 205,696 161,639 138,092 13.68%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 6,865 6,740 4,467 4,499 4,339 602 2,985 14.88%
Div Payout % 36.49% 73.39% 73.87% 55.47% 46.97% 10.24% 68.78% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 298,286 276,807 219,858 216,660 205,696 161,639 138,092 13.68%
NOSH 141,347 134,444 89,642 89,488 86,791 66,793 59,770 15.41%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 4.62% 3.84% 3.21% 4.28% 2.86% 3.50% 1.54% -
ROE 6.31% 3.32% 2.75% 3.74% 4.49% 3.64% 3.14% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 288.38 179.31 189.67 212.04 372.51 251.82 471.02 -7.84%
EPS 13.31 6.83 6.75 9.07 10.64 8.81 7.26 10.62%
DPS 4.86 5.01 5.00 5.00 5.00 0.90 5.00 -0.47%
NAPS 2.1103 2.0589 2.4526 2.4211 2.37 2.42 2.3104 -1.49%
Adjusted Per Share Value based on latest NOSH - 89,488
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 13.77 8.15 5.75 6.41 10.93 5.68 9.51 6.36%
EPS 0.64 0.31 0.20 0.27 0.31 0.20 0.15 27.34%
DPS 0.23 0.23 0.15 0.15 0.15 0.02 0.10 14.88%
NAPS 0.1008 0.0935 0.0743 0.0732 0.0695 0.0546 0.0467 13.67%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.65 1.58 1.09 1.78 3.38 2.60 1.90 -
P/RPS 0.92 0.88 0.57 0.84 0.91 1.03 0.40 14.88%
P/EPS 19.91 23.13 16.16 19.63 31.76 29.51 26.16 -4.44%
EY 5.02 4.32 6.19 5.09 3.15 3.39 3.82 4.65%
DY 1.83 3.17 4.59 2.81 1.48 0.35 2.63 -5.86%
P/NAPS 1.26 0.77 0.44 0.74 1.43 1.07 0.82 7.41%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 19/11/07 28/11/06 30/11/05 30/11/04 27/10/03 28/11/02 04/01/02 -
Price 2.09 1.31 0.74 1.77 3.36 2.42 2.80 -
P/RPS 0.72 0.73 0.39 0.83 0.90 0.96 0.59 3.37%
P/EPS 15.70 19.18 10.97 19.52 31.57 27.47 38.55 -13.89%
EY 6.37 5.21 9.12 5.12 3.17 3.64 2.59 16.17%
DY 2.32 3.83 6.76 2.82 1.49 0.37 1.78 4.51%
P/NAPS 0.99 0.64 0.30 0.73 1.42 1.00 1.21 -3.28%

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