[EKOVEST] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 21.3%
YoY- 113.3%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 241,111 319,193 424,176 338,153 187,901 148,271 372,467 -6.98%
PBT 19,918 12,930 27,788 22,962 10,494 11,549 18,391 1.33%
Tax -9,273 -3,168 -9,815 -8,211 -4,043 -6,370 -5,905 7.80%
NP 10,645 9,762 17,973 14,751 6,451 5,179 12,486 -2.62%
-
NP to SH 10,657 9,784 17,936 14,803 6,940 5,179 12,486 -2.60%
-
Tax Rate 46.56% 24.50% 35.32% 35.76% 38.53% 55.16% 32.11% -
Total Cost 230,466 309,431 406,203 323,402 181,450 143,092 359,981 -7.15%
-
Net Worth 310,419 305,383 306,762 281,417 270,787 217,202 214,474 6.35%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 7,116 7,072 6,865 6,740 4,467 4,499 4,339 8.59%
Div Payout % 66.78% 72.28% 38.28% 45.53% 64.38% 86.89% 34.75% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 310,419 305,383 306,762 281,417 270,787 217,202 214,474 6.35%
NOSH 141,705 141,538 141,574 134,373 134,000 89,741 89,397 7.97%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.41% 3.06% 4.24% 4.36% 3.43% 3.49% 3.35% -
ROE 3.43% 3.20% 5.85% 5.26% 2.56% 2.38% 5.82% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 170.15 225.52 299.61 251.65 140.22 165.22 416.64 -13.85%
EPS 7.52 6.91 12.67 11.02 5.18 5.77 13.97 -9.80%
DPS 5.00 5.00 4.85 5.00 3.33 5.00 4.85 0.50%
NAPS 2.1906 2.1576 2.1668 2.0943 2.0208 2.4203 2.3991 -1.50%
Adjusted Per Share Value based on latest NOSH - 134,373
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 8.15 10.79 14.33 11.43 6.35 5.01 12.59 -6.98%
EPS 0.36 0.33 0.61 0.50 0.23 0.18 0.42 -2.53%
DPS 0.24 0.24 0.23 0.23 0.15 0.15 0.15 8.14%
NAPS 0.1049 0.1032 0.1037 0.0951 0.0915 0.0734 0.0725 6.34%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.43 1.02 1.44 2.71 1.24 1.66 2.11 -
P/RPS 0.84 0.45 0.48 1.08 0.88 1.00 0.51 8.66%
P/EPS 19.01 14.76 11.37 24.60 23.94 28.76 15.11 3.89%
EY 5.26 6.78 8.80 4.07 4.18 3.48 6.62 -3.75%
DY 3.50 4.90 3.37 1.85 2.69 3.01 2.30 7.24%
P/NAPS 0.65 0.47 0.66 1.29 0.61 0.69 0.88 -4.92%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 22/05/09 26/05/08 28/05/07 29/05/06 30/05/05 24/05/04 -
Price 1.40 1.36 1.27 2.58 1.86 1.51 1.98 -
P/RPS 0.82 0.60 0.42 1.03 1.33 0.91 0.48 9.33%
P/EPS 18.62 19.67 10.02 23.42 35.91 26.17 14.18 4.64%
EY 5.37 5.08 9.98 4.27 2.78 3.82 7.05 -4.43%
DY 3.57 3.68 3.82 1.94 1.79 3.31 2.45 6.47%
P/NAPS 0.64 0.63 0.59 1.23 0.92 0.62 0.83 -4.23%

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