[EKOVEST] YoY TTM Result on 30-Sep-2008 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -14.16%
YoY- -19.27%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 138,776 186,058 257,080 419,128 407,624 241,067 170,028 -3.32%
PBT 41,766 18,001 11,900 22,460 27,876 14,690 10,078 26.72%
Tax -11,651 -10,119 -4,485 -7,279 -9,056 -5,432 -4,627 16.63%
NP 30,115 7,882 7,415 15,181 18,820 9,258 5,451 32.94%
-
NP to SH 30,115 9,071 7,425 15,189 18,814 9,184 6,048 30.65%
-
Tax Rate 27.90% 56.21% 37.69% 32.41% 32.49% 36.98% 45.91% -
Total Cost 108,661 178,176 249,665 403,947 388,804 231,809 164,577 -6.68%
-
Net Worth 351,379 311,004 308,808 306,489 298,286 276,807 219,858 8.12%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 8,940 7,122 7,116 7,072 6,865 6,740 4,467 12.25%
Div Payout % 29.69% 78.52% 95.85% 46.56% 36.49% 73.39% 73.87% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 351,379 311,004 308,808 306,489 298,286 276,807 219,858 8.12%
NOSH 178,846 143,571 141,486 140,985 141,347 134,444 89,642 12.19%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 21.70% 4.24% 2.88% 3.62% 4.62% 3.84% 3.21% -
ROE 8.57% 2.92% 2.40% 4.96% 6.31% 3.32% 2.75% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 77.60 129.59 181.70 297.28 288.38 179.31 189.67 -13.83%
EPS 16.84 6.32 5.25 10.77 13.31 6.83 6.75 16.45%
DPS 5.00 5.00 5.00 5.00 4.86 5.01 5.00 0.00%
NAPS 1.9647 2.1662 2.1826 2.1739 2.1103 2.0589 2.4526 -3.62%
Adjusted Per Share Value based on latest NOSH - 140,985
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 4.69 6.29 8.69 14.16 13.77 8.15 5.75 -3.33%
EPS 1.02 0.31 0.25 0.51 0.64 0.31 0.20 31.18%
DPS 0.30 0.24 0.24 0.24 0.23 0.23 0.15 12.24%
NAPS 0.1187 0.1051 0.1044 0.1036 0.1008 0.0935 0.0743 8.11%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.30 1.57 1.58 1.05 2.65 1.58 1.09 -
P/RPS 2.96 1.21 0.87 0.35 0.92 0.88 0.57 31.57%
P/EPS 13.66 24.85 30.11 9.75 19.91 23.13 16.16 -2.76%
EY 7.32 4.02 3.32 10.26 5.02 4.32 6.19 2.83%
DY 2.17 3.18 3.16 4.76 1.83 3.17 4.59 -11.73%
P/NAPS 1.17 0.72 0.72 0.48 1.26 0.77 0.44 17.69%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 29/11/10 30/11/09 28/11/08 19/11/07 28/11/06 30/11/05 -
Price 2.50 1.87 1.50 1.01 2.09 1.31 0.74 -
P/RPS 3.22 1.44 0.83 0.34 0.72 0.73 0.39 42.14%
P/EPS 14.85 29.60 28.58 9.37 15.70 19.18 10.97 5.17%
EY 6.74 3.38 3.50 10.67 6.37 5.21 9.12 -4.91%
DY 2.00 2.67 3.33 4.95 2.32 3.83 6.76 -18.36%
P/NAPS 1.27 0.86 0.69 0.46 0.99 0.64 0.30 27.17%

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