[EKOVEST] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -5.16%
YoY- -46.17%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 181,585 144,477 162,774 244,165 371,728 430,768 289,252 -7.45%
PBT 90,590 53,315 18,014 12,219 18,999 27,208 18,433 30.35%
Tax -13,121 -13,462 -10,265 -5,188 -5,929 -9,228 -6,183 13.34%
NP 77,469 39,853 7,749 7,031 13,070 17,980 12,250 35.94%
-
NP to SH 77,469 39,853 8,936 7,042 13,083 17,958 12,204 36.03%
-
Tax Rate 14.48% 25.25% 56.98% 42.46% 31.21% 33.92% 33.54% -
Total Cost 104,116 104,624 155,025 237,134 358,658 412,788 277,002 -15.03%
-
Net Worth 433,550 362,444 332,324 310,160 309,523 302,554 281,856 7.43%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 8,941 8,940 7,122 7,116 7,072 6,865 6,740 4.81%
Div Payout % 11.54% 22.43% 79.71% 101.06% 54.06% 38.23% 55.23% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 433,550 362,444 332,324 310,160 309,523 302,554 281,856 7.43%
NOSH 178,872 178,720 171,195 141,322 141,418 141,380 134,441 4.86%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 42.66% 27.58% 4.76% 2.88% 3.52% 4.17% 4.24% -
ROE 17.87% 11.00% 2.69% 2.27% 4.23% 5.94% 4.33% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 101.52 80.84 95.08 172.77 262.86 304.69 215.15 -11.75%
EPS 43.31 22.30 5.22 4.98 9.25 12.70 9.08 29.71%
DPS 5.00 5.00 4.16 5.00 5.00 4.86 5.00 0.00%
NAPS 2.4238 2.028 1.9412 2.1947 2.1887 2.14 2.0965 2.44%
Adjusted Per Share Value based on latest NOSH - 141,322
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.12 4.87 5.49 8.23 12.54 14.53 9.75 -7.46%
EPS 2.61 1.34 0.30 0.24 0.44 0.61 0.41 36.09%
DPS 0.30 0.30 0.24 0.24 0.24 0.23 0.23 4.52%
NAPS 0.1462 0.1222 0.1121 0.1046 0.1044 0.102 0.095 7.44%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.54 2.54 1.99 1.49 1.02 2.04 1.37 -
P/RPS 2.50 3.14 2.09 0.86 0.39 0.67 0.64 25.46%
P/EPS 5.86 11.39 38.12 29.90 11.03 16.06 15.09 -14.57%
EY 17.05 8.78 2.62 3.34 9.07 6.23 6.63 17.03%
DY 1.97 1.97 2.09 3.36 4.90 2.38 3.65 -9.75%
P/NAPS 1.05 1.25 1.03 0.68 0.47 0.95 0.65 8.31%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 23/02/09 25/02/08 27/02/07 -
Price 2.47 2.66 3.92 1.46 1.06 1.50 2.65 -
P/RPS 2.43 3.29 4.12 0.85 0.40 0.49 1.23 12.00%
P/EPS 5.70 11.93 75.10 29.30 11.46 11.81 29.19 -23.81%
EY 17.53 8.38 1.33 3.41 8.73 8.47 3.43 31.21%
DY 2.02 1.88 1.06 3.42 4.72 3.24 1.89 1.11%
P/NAPS 1.02 1.31 2.02 0.67 0.48 0.70 1.26 -3.45%

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