[EKOVEST] YoY TTM Result on 30-Sep-2006 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 12.45%
YoY- 51.85%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 257,080 419,128 407,624 241,067 170,028 189,754 323,310 -3.74%
PBT 11,900 22,460 27,876 14,690 10,078 15,054 12,808 -1.21%
Tax -4,485 -7,279 -9,056 -5,432 -4,627 -6,941 -3,570 3.87%
NP 7,415 15,181 18,820 9,258 5,451 8,113 9,238 -3.59%
-
NP to SH 7,425 15,189 18,814 9,184 6,048 8,113 9,238 -3.57%
-
Tax Rate 37.69% 32.41% 32.49% 36.98% 45.91% 46.11% 27.87% -
Total Cost 249,665 403,947 388,804 231,809 164,577 181,641 314,072 -3.74%
-
Net Worth 308,808 306,489 298,286 276,807 219,858 216,660 205,696 6.99%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 7,116 7,072 6,865 6,740 4,467 4,499 4,339 8.58%
Div Payout % 95.85% 46.56% 36.49% 73.39% 73.87% 55.47% 46.97% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 308,808 306,489 298,286 276,807 219,858 216,660 205,696 6.99%
NOSH 141,486 140,985 141,347 134,444 89,642 89,488 86,791 8.47%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.88% 3.62% 4.62% 3.84% 3.21% 4.28% 2.86% -
ROE 2.40% 4.96% 6.31% 3.32% 2.75% 3.74% 4.49% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 181.70 297.28 288.38 179.31 189.67 212.04 372.51 -11.26%
EPS 5.25 10.77 13.31 6.83 6.75 9.07 10.64 -11.09%
DPS 5.00 5.00 4.86 5.01 5.00 5.00 5.00 0.00%
NAPS 2.1826 2.1739 2.1103 2.0589 2.4526 2.4211 2.37 -1.36%
Adjusted Per Share Value based on latest NOSH - 134,444
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 8.67 14.13 13.75 8.13 5.73 6.40 10.90 -3.73%
EPS 0.25 0.51 0.63 0.31 0.20 0.27 0.31 -3.51%
DPS 0.24 0.24 0.23 0.23 0.15 0.15 0.15 8.14%
NAPS 0.1041 0.1034 0.1006 0.0933 0.0741 0.0731 0.0694 6.98%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.58 1.05 2.65 1.58 1.09 1.78 3.38 -
P/RPS 0.87 0.35 0.92 0.88 0.57 0.84 0.91 -0.74%
P/EPS 30.11 9.75 19.91 23.13 16.16 19.63 31.76 -0.88%
EY 3.32 10.26 5.02 4.32 6.19 5.09 3.15 0.87%
DY 3.16 4.76 1.83 3.17 4.59 2.81 1.48 13.46%
P/NAPS 0.72 0.48 1.26 0.77 0.44 0.74 1.43 -10.79%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 28/11/08 19/11/07 28/11/06 30/11/05 30/11/04 27/10/03 -
Price 1.50 1.01 2.09 1.31 0.74 1.77 3.36 -
P/RPS 0.83 0.34 0.72 0.73 0.39 0.83 0.90 -1.33%
P/EPS 28.58 9.37 15.70 19.18 10.97 19.52 31.57 -1.64%
EY 3.50 10.67 6.37 5.21 9.12 5.12 3.17 1.66%
DY 3.33 4.95 2.32 3.83 6.76 2.82 1.49 14.32%
P/NAPS 0.69 0.46 0.99 0.64 0.30 0.73 1.42 -11.32%

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