[EKOVEST] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 51.33%
YoY- 8.92%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 152,890 170,906 141,811 241,111 319,193 424,176 338,153 -12.38%
PBT 69,842 72,645 17,904 19,918 12,930 27,788 22,962 20.34%
Tax -4,951 -17,525 -9,210 -9,273 -3,168 -9,815 -8,211 -8.07%
NP 64,891 55,120 8,694 10,645 9,762 17,973 14,751 27.97%
-
NP to SH 64,992 55,120 9,880 10,657 9,784 17,936 14,803 27.93%
-
Tax Rate 7.09% 24.12% 51.44% 46.56% 24.50% 35.32% 35.76% -
Total Cost 87,999 115,786 133,117 230,466 309,431 406,203 323,402 -19.48%
-
Net Worth 437,089 376,976 346,242 310,419 305,383 306,762 281,417 7.60%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 8,941 8,940 7,122 7,116 7,072 6,865 6,740 4.81%
Div Payout % 13.76% 16.22% 72.09% 66.78% 72.28% 38.28% 45.53% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 437,089 376,976 346,242 310,419 305,383 306,762 281,417 7.60%
NOSH 178,819 178,780 178,807 141,705 141,538 141,574 134,373 4.87%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 42.44% 32.25% 6.13% 4.41% 3.06% 4.24% 4.36% -
ROE 14.87% 14.62% 2.85% 3.43% 3.20% 5.85% 5.26% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 85.50 95.60 79.31 170.15 225.52 299.61 251.65 -16.45%
EPS 36.34 30.83 5.53 7.52 6.91 12.67 11.02 21.97%
DPS 5.00 5.00 3.98 5.00 5.00 4.85 5.00 0.00%
NAPS 2.4443 2.1086 1.9364 2.1906 2.1576 2.1668 2.0943 2.60%
Adjusted Per Share Value based on latest NOSH - 141,705
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 5.17 5.78 4.79 8.15 10.79 14.33 11.43 -12.37%
EPS 2.20 1.86 0.33 0.36 0.33 0.61 0.50 27.98%
DPS 0.30 0.30 0.24 0.24 0.24 0.23 0.23 4.52%
NAPS 0.1477 0.1274 0.117 0.1049 0.1032 0.1037 0.0951 7.60%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.67 2.60 3.80 1.43 1.02 1.44 2.71 -
P/RPS 3.12 2.72 4.79 0.84 0.45 0.48 1.08 19.32%
P/EPS 7.35 8.43 68.77 19.01 14.76 11.37 24.60 -18.22%
EY 13.61 11.86 1.45 5.26 6.78 8.80 4.07 22.26%
DY 1.87 1.92 1.05 3.50 4.90 3.37 1.85 0.17%
P/NAPS 1.09 1.23 1.96 0.65 0.47 0.66 1.29 -2.76%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 28/05/12 26/05/11 31/05/10 22/05/09 26/05/08 28/05/07 -
Price 2.96 2.49 2.77 1.40 1.36 1.27 2.58 -
P/RPS 3.46 2.60 3.49 0.82 0.60 0.42 1.03 22.35%
P/EPS 8.14 8.08 50.13 18.62 19.67 10.02 23.42 -16.13%
EY 12.28 12.38 1.99 5.37 5.08 9.98 4.27 19.23%
DY 1.69 2.01 1.44 3.57 3.68 3.82 1.94 -2.27%
P/NAPS 1.21 1.18 1.43 0.64 0.63 0.59 1.23 -0.27%

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