[EKOVEST] YoY TTM Result on 31-Mar-2009 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -25.22%
YoY- -45.45%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 170,906 141,811 241,111 319,193 424,176 338,153 187,901 -1.56%
PBT 72,645 17,904 19,918 12,930 27,788 22,962 10,494 38.01%
Tax -17,525 -9,210 -9,273 -3,168 -9,815 -8,211 -4,043 27.66%
NP 55,120 8,694 10,645 9,762 17,973 14,751 6,451 42.93%
-
NP to SH 55,120 9,880 10,657 9,784 17,936 14,803 6,940 41.20%
-
Tax Rate 24.12% 51.44% 46.56% 24.50% 35.32% 35.76% 38.53% -
Total Cost 115,786 133,117 230,466 309,431 406,203 323,402 181,450 -7.20%
-
Net Worth 376,976 346,242 310,419 305,383 306,762 281,417 270,787 5.66%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 8,940 7,122 7,116 7,072 6,865 6,740 4,467 12.24%
Div Payout % 16.22% 72.09% 66.78% 72.28% 38.28% 45.53% 64.38% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 376,976 346,242 310,419 305,383 306,762 281,417 270,787 5.66%
NOSH 178,780 178,807 141,705 141,538 141,574 134,373 134,000 4.91%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 32.25% 6.13% 4.41% 3.06% 4.24% 4.36% 3.43% -
ROE 14.62% 2.85% 3.43% 3.20% 5.85% 5.26% 2.56% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 95.60 79.31 170.15 225.52 299.61 251.65 140.22 -6.17%
EPS 30.83 5.53 7.52 6.91 12.67 11.02 5.18 34.58%
DPS 5.00 3.98 5.00 5.00 4.85 5.00 3.33 7.00%
NAPS 2.1086 1.9364 2.1906 2.1576 2.1668 2.0943 2.0208 0.71%
Adjusted Per Share Value based on latest NOSH - 141,538
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 5.78 4.79 8.15 10.79 14.33 11.43 6.35 -1.55%
EPS 1.86 0.33 0.36 0.33 0.61 0.50 0.23 41.63%
DPS 0.30 0.24 0.24 0.24 0.23 0.23 0.15 12.23%
NAPS 0.1274 0.117 0.1049 0.1032 0.1037 0.0951 0.0915 5.66%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.60 3.80 1.43 1.02 1.44 2.71 1.24 -
P/RPS 2.72 4.79 0.84 0.45 0.48 1.08 0.88 20.67%
P/EPS 8.43 68.77 19.01 14.76 11.37 24.60 23.94 -15.95%
EY 11.86 1.45 5.26 6.78 8.80 4.07 4.18 18.96%
DY 1.92 1.05 3.50 4.90 3.37 1.85 2.69 -5.46%
P/NAPS 1.23 1.96 0.65 0.47 0.66 1.29 0.61 12.38%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 26/05/11 31/05/10 22/05/09 26/05/08 28/05/07 29/05/06 -
Price 2.49 2.77 1.40 1.36 1.27 2.58 1.86 -
P/RPS 2.60 3.49 0.82 0.60 0.42 1.03 1.33 11.80%
P/EPS 8.08 50.13 18.62 19.67 10.02 23.42 35.91 -21.99%
EY 12.38 1.99 5.37 5.08 9.98 4.27 2.78 28.23%
DY 2.01 1.44 3.57 3.68 3.82 1.94 1.79 1.94%
P/NAPS 1.18 1.43 0.64 0.63 0.59 1.23 0.92 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