[EKOVEST] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 18.31%
YoY- 124.04%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 338,153 187,901 148,271 372,467 166,873 235,167 278,033 3.31%
PBT 22,962 10,494 11,549 18,391 7,305 7,532 16,963 5.17%
Tax -8,211 -4,043 -6,370 -5,905 -1,732 -2,798 -5,625 6.50%
NP 14,751 6,451 5,179 12,486 5,573 4,734 11,338 4.48%
-
NP to SH 14,803 6,940 5,179 12,486 5,573 4,734 11,338 4.54%
-
Tax Rate 35.76% 38.53% 55.16% 32.11% 23.71% 37.15% 33.16% -
Total Cost 323,402 181,450 143,092 359,981 161,300 230,433 266,695 3.26%
-
Net Worth 281,417 270,787 217,202 214,474 168,742 141,080 127,462 14.10%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 6,740 4,467 4,499 4,339 602 2,985 2,712 16.37%
Div Payout % 45.53% 64.38% 86.89% 34.75% 10.81% 63.07% 23.92% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 281,417 270,787 217,202 214,474 168,742 141,080 127,462 14.10%
NOSH 134,373 134,000 89,741 89,397 73,366 59,714 54,952 16.06%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.36% 3.43% 3.49% 3.35% 3.34% 2.01% 4.08% -
ROE 5.26% 2.56% 2.38% 5.82% 3.30% 3.36% 8.90% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 251.65 140.22 165.22 416.64 227.45 393.82 505.95 -10.98%
EPS 11.02 5.18 5.77 13.97 7.60 7.93 20.63 -9.91%
DPS 5.00 3.33 5.00 4.85 0.82 5.00 5.00 0.00%
NAPS 2.0943 2.0208 2.4203 2.3991 2.30 2.3626 2.3195 -1.68%
Adjusted Per Share Value based on latest NOSH - 89,397
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 11.40 6.34 5.00 12.56 5.63 7.93 9.38 3.30%
EPS 0.50 0.23 0.17 0.42 0.19 0.16 0.38 4.67%
DPS 0.23 0.15 0.15 0.15 0.02 0.10 0.09 16.91%
NAPS 0.0949 0.0913 0.0732 0.0723 0.0569 0.0476 0.043 14.09%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.71 1.24 1.66 2.11 2.02 2.78 1.79 -
P/RPS 1.08 0.88 1.00 0.51 0.89 0.71 0.35 20.64%
P/EPS 24.60 23.94 28.76 15.11 26.59 35.07 8.68 18.95%
EY 4.07 4.18 3.48 6.62 3.76 2.85 11.53 -15.92%
DY 1.85 2.69 3.01 2.30 0.41 1.80 2.79 -6.61%
P/NAPS 1.29 0.61 0.69 0.88 0.88 1.18 0.77 8.97%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 29/05/06 30/05/05 24/05/04 26/05/03 20/05/02 24/05/01 -
Price 2.58 1.86 1.51 1.98 1.84 3.04 1.94 -
P/RPS 1.03 1.33 0.91 0.48 0.81 0.77 0.38 18.07%
P/EPS 23.42 35.91 26.17 14.18 24.22 38.35 9.40 16.42%
EY 4.27 2.78 3.82 7.05 4.13 2.61 10.64 -14.10%
DY 1.94 1.79 3.31 2.45 0.45 1.64 2.58 -4.63%
P/NAPS 1.23 0.92 0.62 0.83 0.80 1.29 0.84 6.55%

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