[EKOVEST] YoY TTM Result on 31-Dec-2010 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -1.49%
YoY- 26.9%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 206,527 181,585 144,477 162,774 244,165 371,728 430,768 -11.52%
PBT 40,555 90,590 53,315 18,014 12,219 18,999 27,208 6.87%
Tax -11,618 -13,121 -13,462 -10,265 -5,188 -5,929 -9,228 3.90%
NP 28,937 77,469 39,853 7,749 7,031 13,070 17,980 8.24%
-
NP to SH 34,007 77,469 39,853 8,936 7,042 13,083 17,958 11.21%
-
Tax Rate 28.65% 14.48% 25.25% 56.98% 42.46% 31.21% 33.92% -
Total Cost 177,590 104,116 104,624 155,025 237,134 358,658 412,788 -13.10%
-
Net Worth 786,586 433,550 362,444 332,324 310,160 309,523 302,554 17.24%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 3,054 8,941 8,940 7,122 7,116 7,072 6,865 -12.61%
Div Payout % 8.98% 11.54% 22.43% 79.71% 101.06% 54.06% 38.23% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 786,586 433,550 362,444 332,324 310,160 309,523 302,554 17.24%
NOSH 305,743 178,872 178,720 171,195 141,322 141,418 141,380 13.70%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 14.01% 42.66% 27.58% 4.76% 2.88% 3.52% 4.17% -
ROE 4.32% 17.87% 11.00% 2.69% 2.27% 4.23% 5.94% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 67.55 101.52 80.84 95.08 172.77 262.86 304.69 -22.18%
EPS 11.12 43.31 22.30 5.22 4.98 9.25 12.70 -2.18%
DPS 1.00 5.00 5.00 4.16 5.00 5.00 4.86 -23.14%
NAPS 2.5727 2.4238 2.028 1.9412 2.1947 2.1887 2.14 3.11%
Adjusted Per Share Value based on latest NOSH - 171,195
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.98 6.14 4.88 5.50 8.25 12.56 14.56 -11.52%
EPS 1.15 2.62 1.35 0.30 0.24 0.44 0.61 11.13%
DPS 0.10 0.30 0.30 0.24 0.24 0.24 0.23 -12.95%
NAPS 0.2658 0.1465 0.1225 0.1123 0.1048 0.1046 0.1022 17.25%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.95 2.54 2.54 1.99 1.49 1.02 2.04 -
P/RPS 4.37 2.50 3.14 2.09 0.86 0.39 0.67 36.65%
P/EPS 26.52 5.86 11.39 38.12 29.90 11.03 16.06 8.71%
EY 3.77 17.05 8.78 2.62 3.34 9.07 6.23 -8.02%
DY 0.34 1.97 1.97 2.09 3.36 4.90 2.38 -27.67%
P/NAPS 1.15 1.05 1.25 1.03 0.68 0.47 0.95 3.23%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 28/02/13 29/02/12 28/02/11 25/02/10 23/02/09 25/02/08 -
Price 2.71 2.47 2.66 3.92 1.46 1.06 1.50 -
P/RPS 4.01 2.43 3.29 4.12 0.85 0.40 0.49 41.91%
P/EPS 24.36 5.70 11.93 75.10 29.30 11.46 11.81 12.81%
EY 4.10 17.53 8.38 1.33 3.41 8.73 8.47 -11.38%
DY 0.37 2.02 1.88 1.06 3.42 4.72 3.24 -30.32%
P/NAPS 1.05 1.02 1.31 2.02 0.67 0.48 0.70 6.98%

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