[EKOVEST] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 1.23%
YoY- -51.12%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 196,412 138,776 186,058 257,080 419,128 407,624 241,067 -3.35%
PBT 87,219 41,766 18,001 11,900 22,460 27,876 14,690 34.52%
Tax -12,711 -11,651 -10,119 -4,485 -7,279 -9,056 -5,432 15.20%
NP 74,508 30,115 7,882 7,415 15,181 18,820 9,258 41.51%
-
NP to SH 74,508 30,115 9,071 7,425 15,189 18,814 9,184 41.70%
-
Tax Rate 14.57% 27.90% 56.21% 37.69% 32.41% 32.49% 36.98% -
Total Cost 121,904 108,661 178,176 249,665 403,947 388,804 231,809 -10.14%
-
Net Worth 419,365 351,379 311,004 308,808 306,489 298,286 276,807 7.16%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 8,941 8,940 7,122 7,116 7,072 6,865 6,740 4.81%
Div Payout % 12.00% 29.69% 78.52% 95.85% 46.56% 36.49% 73.39% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 419,365 351,379 311,004 308,808 306,489 298,286 276,807 7.16%
NOSH 178,910 178,846 143,571 141,486 140,985 141,347 134,444 4.87%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 37.93% 21.70% 4.24% 2.88% 3.62% 4.62% 3.84% -
ROE 17.77% 8.57% 2.92% 2.40% 4.96% 6.31% 3.32% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 109.78 77.60 129.59 181.70 297.28 288.38 179.31 -7.84%
EPS 41.65 16.84 6.32 5.25 10.77 13.31 6.83 35.12%
DPS 5.00 5.00 5.00 5.00 5.00 4.86 5.01 -0.03%
NAPS 2.344 1.9647 2.1662 2.1826 2.1739 2.1103 2.0589 2.18%
Adjusted Per Share Value based on latest NOSH - 141,486
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.64 4.69 6.29 8.69 14.16 13.77 8.15 -3.35%
EPS 2.52 1.02 0.31 0.25 0.51 0.64 0.31 41.75%
DPS 0.30 0.30 0.24 0.24 0.24 0.23 0.23 4.52%
NAPS 0.1417 0.1187 0.1051 0.1044 0.1036 0.1008 0.0935 7.16%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.55 2.30 1.57 1.58 1.05 2.65 1.58 -
P/RPS 2.32 2.96 1.21 0.87 0.35 0.92 0.88 17.51%
P/EPS 6.12 13.66 24.85 30.11 9.75 19.91 23.13 -19.85%
EY 16.33 7.32 4.02 3.32 10.26 5.02 4.32 24.78%
DY 1.96 2.17 3.18 3.16 4.76 1.83 3.17 -7.69%
P/NAPS 1.09 1.17 0.72 0.72 0.48 1.26 0.77 5.95%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 21/11/11 29/11/10 30/11/09 28/11/08 19/11/07 28/11/06 -
Price 2.55 2.50 1.87 1.50 1.01 2.09 1.31 -
P/RPS 2.32 3.22 1.44 0.83 0.34 0.72 0.73 21.23%
P/EPS 6.12 14.85 29.60 28.58 9.37 15.70 19.18 -17.32%
EY 16.33 6.74 3.38 3.50 10.67 6.37 5.21 20.95%
DY 1.96 2.00 2.67 3.33 4.95 2.32 3.83 -10.55%
P/NAPS 1.09 1.27 0.86 0.69 0.46 0.99 0.64 9.27%

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