Highlights

[EKOVEST] YoY Quarter Result on 2018-03-31 [#3]

Stock [EKOVEST]: EKOVEST BHD
Announcement Date 05-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     -66.13%    YoY -     68.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 220,516 291,754 184,765 125,254 63,433 25,891 54,586 26.19%
  YoY % -24.42% 57.91% 47.51% 97.46% 145.00% -52.57% -
  Horiz. % 403.98% 534.49% 338.48% 229.46% 116.21% 47.43% 100.00%
PBT 21,549 21,255 16,536 7,512 720 8,034 28,782 -4.71%
  YoY % 1.38% 28.54% 120.13% 943.33% -91.04% -72.09% -
  Horiz. % 74.87% 73.85% 57.45% 26.10% 2.50% 27.91% 100.00%
Tax -5,883 -9,873 -4,944 -1,939 382 502 -7,668 -4.32%
  YoY % 40.41% -99.70% -154.98% -607.59% -23.90% 106.55% -
  Horiz. % 76.72% 128.76% 64.48% 25.29% -4.98% -6.55% 100.00%
NP 15,666 11,382 11,592 5,573 1,102 8,536 21,114 -4.85%
  YoY % 37.64% -1.81% 108.00% 405.72% -87.09% -59.57% -
  Horiz. % 74.20% 53.91% 54.90% 26.39% 5.22% 40.43% 100.00%
NP to SH 18,603 11,058 11,081 5,197 3,504 8,637 21,114 -2.09%
  YoY % 68.23% -0.21% 113.22% 48.32% -59.43% -59.09% -
  Horiz. % 88.11% 52.37% 52.48% 24.61% 16.60% 40.91% 100.00%
Tax Rate 27.30 % 46.45 % 29.90 % 25.81 % -53.06 % -6.25 % 26.64 % 0.41%
  YoY % -41.23% 55.35% 15.85% 148.64% -748.96% -123.46% -
  Horiz. % 102.48% 174.36% 112.24% 96.88% -199.17% -23.46% 100.00%
Total Cost 204,850 280,372 173,173 119,681 62,331 17,355 33,472 35.23%
  YoY % -26.94% 61.90% 44.70% 92.01% 259.15% -48.15% -
  Horiz. % 612.00% 837.63% 517.37% 357.56% 186.22% 51.85% 100.00%
Net Worth 1,989,458 1,925,282 1,185,650 1,091,294 786,461 437,089 376,976 31.93%
  YoY % 3.33% 62.38% 8.65% 38.76% 79.93% 15.95% -
  Horiz. % 527.74% 510.72% 314.52% 289.49% 208.62% 115.95% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,989,458 1,925,282 1,185,650 1,091,294 786,461 437,089 376,976 31.93%
  YoY % 3.33% 62.38% 8.65% 38.76% 79.93% 15.95% -
  Horiz. % 527.74% 510.72% 314.52% 289.49% 208.62% 115.95% 100.00%
NOSH 2,139,202 2,139,202 855,448 855,448 305,517 178,819 178,780 51.21%
  YoY % 0.00% 150.07% 0.00% 180.00% 70.85% 0.02% -
  Horiz. % 1,196.55% 1,196.55% 478.49% 478.49% 170.89% 100.02% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.10 % 3.90 % 6.27 % 4.45 % 1.74 % 32.97 % 38.68 % -24.60%
  YoY % 82.05% -37.80% 40.90% 155.75% -94.72% -14.76% -
  Horiz. % 18.36% 10.08% 16.21% 11.50% 4.50% 85.24% 100.00%
ROE 0.94 % 0.57 % 0.93 % 0.48 % 0.45 % 1.98 % 5.60 % -25.72%
  YoY % 64.91% -38.71% 93.75% 6.67% -77.27% -64.64% -
  Horiz. % 16.79% 10.18% 16.61% 8.57% 8.04% 35.36% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 10.31 13.64 21.60 14.64 20.76 14.48 30.53 -16.54%
  YoY % -24.41% -36.85% 47.54% -29.48% 43.37% -52.57% -
  Horiz. % 33.77% 44.68% 70.75% 47.95% 68.00% 47.43% 100.00%
EPS 0.87 0.52 1.30 0.61 1.15 4.83 11.81 -35.24%
  YoY % 67.31% -60.00% 113.11% -46.96% -76.19% -59.10% -
  Horiz. % 7.37% 4.40% 11.01% 5.17% 9.74% 40.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9300 0.9000 1.3860 1.2757 2.5742 2.4443 2.1086 -12.75%
  YoY % 3.33% -35.06% 8.65% -50.44% 5.31% 15.92% -
  Horiz. % 44.11% 42.68% 65.73% 60.50% 122.08% 115.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,139,202
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 10.31 13.64 8.64 5.86 2.97 1.21 2.55 26.20%
  YoY % -24.41% 57.87% 47.44% 97.31% 145.45% -52.55% -
  Horiz. % 404.31% 534.90% 338.82% 229.80% 116.47% 47.45% 100.00%
EPS 0.87 0.52 0.52 0.24 0.16 0.40 0.99 -2.13%
  YoY % 67.31% 0.00% 116.67% 50.00% -60.00% -59.60% -
  Horiz. % 87.88% 52.53% 52.53% 24.24% 16.16% 40.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9300 0.9000 0.5542 0.5101 0.3676 0.2043 0.1762 31.93%
  YoY % 3.33% 62.40% 8.65% 38.76% 79.93% 15.95% -
  Horiz. % 527.81% 510.78% 314.53% 289.50% 208.63% 115.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.9550 1.4300 1.0700 1.0800 2.5700 2.6700 2.6000 -
P/RPS 9.26 10.49 4.95 7.38 12.38 18.44 8.52 1.40%
  YoY % -11.73% 111.92% -32.93% -40.39% -32.86% 116.43% -
  Horiz. % 108.69% 123.12% 58.10% 86.62% 145.31% 216.43% 100.00%
P/EPS 109.82 276.64 82.60 177.77 224.08 55.28 22.02 30.69%
  YoY % -60.30% 234.92% -53.54% -20.67% 305.35% 151.04% -
  Horiz. % 498.73% 1,256.31% 375.11% 807.31% 1,017.62% 251.04% 100.00%
EY 0.91 0.36 1.21 0.56 0.45 1.81 4.54 -23.49%
  YoY % 152.78% -70.25% 116.07% 24.44% -75.14% -60.13% -
  Horiz. % 20.04% 7.93% 26.65% 12.33% 9.91% 39.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.03 1.59 0.77 0.85 1.00 1.09 1.23 -2.91%
  YoY % -35.22% 106.49% -9.41% -15.00% -8.26% -11.38% -
  Horiz. % 83.74% 129.27% 62.60% 69.11% 81.30% 88.62% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 05/06/18 30/05/17 30/05/16 26/05/15 26/05/14 27/05/13 28/05/12 -
Price 0.6200 1.2300 1.5600 1.0600 2.8300 2.9600 2.4900 -
P/RPS 6.01 9.02 7.22 7.24 13.63 20.44 8.16 -4.97%
  YoY % -33.37% 24.93% -0.28% -46.88% -33.32% 150.49% -
  Horiz. % 73.65% 110.54% 88.48% 88.73% 167.03% 250.49% 100.00%
P/EPS 71.30 237.95 120.43 174.48 246.75 61.28 21.08 22.51%
  YoY % -70.04% 97.58% -30.98% -29.29% 302.66% 190.70% -
  Horiz. % 338.24% 1,128.80% 571.30% 827.70% 1,170.54% 290.70% 100.00%
EY 1.40 0.42 0.83 0.57 0.41 1.63 4.74 -18.39%
  YoY % 233.33% -49.40% 45.61% 39.02% -74.85% -65.61% -
  Horiz. % 29.54% 8.86% 17.51% 12.03% 8.65% 34.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.67 1.37 1.13 0.83 1.10 1.21 1.18 -9.00%
  YoY % -51.09% 21.24% 36.14% -24.55% -9.09% 2.54% -
  Horiz. % 56.78% 116.10% 95.76% 70.34% 93.22% 102.54% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

254  164  512  1279 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MI 1.57+0.15 
 HSI-C3F 0.4350.00 
 HSI-H4I 0.57-0.015 
 HSI-C3K 0.35+0.01 
 SAPNRG 0.605+0.005 
 IRIS 0.155+0.005 
 MYEG 1.01+0.03 
 GSB 0.21+0.025 
 HSI-C3H 0.435+0.01 
 YTL 1.15+0.05 
Partners & Brokers