Highlights

[EKOVEST] YoY Quarter Result on 2018-09-30 [#1]

Stock [EKOVEST]: EKOVEST BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     3,504.52%    YoY -     9.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 346,795 304,885 230,640 203,546 134,178 88,891 60,006 33.94%
  YoY % 13.75% 32.19% 13.31% 51.70% 50.95% 48.14% -
  Horiz. % 577.93% 508.09% 384.36% 339.21% 223.61% 148.14% 100.00%
PBT 86,756 59,380 55,884 54,181 5,145 2,213 -592 -
  YoY % 46.10% 6.26% 3.14% 953.08% 132.49% 473.82% -
  Horiz. % -14,654.73% -10,030.41% -9,439.87% -9,152.20% -869.09% -373.82% 100.00%
Tax -26,134 -18,466 -14,736 -14,087 -2,021 -651 -2,255 50.40%
  YoY % -41.52% -25.31% -4.61% -597.03% -210.45% 71.13% -
  Horiz. % 1,158.94% 818.89% 653.48% 624.70% 89.62% 28.87% 100.00%
NP 60,622 40,914 41,148 40,094 3,124 1,562 -2,847 -
  YoY % 48.17% -0.57% 2.63% 1,183.42% 100.00% 154.86% -
  Horiz. % -2,129.33% -1,437.09% -1,445.31% -1,408.29% -109.73% -54.86% 100.00%
NP to SH 63,318 43,867 39,907 40,096 2,998 1,443 620 116.12%
  YoY % 44.34% 9.92% -0.47% 1,237.42% 107.76% 132.74% -
  Horiz. % 10,212.58% 7,075.32% 6,436.61% 6,467.10% 483.55% 232.74% 100.00%
Tax Rate 30.12 % 31.10 % 26.37 % 26.00 % 39.28 % 29.42 % - % -
  YoY % -3.15% 17.94% 1.42% -33.81% 33.51% 0.00% -
  Horiz. % 102.38% 105.71% 89.63% 88.38% 133.51% 100.00% -
Total Cost 286,173 263,971 189,492 163,452 131,054 87,329 62,853 28.73%
  YoY % 8.41% 39.30% 15.93% 24.72% 50.07% 38.94% -
  Horiz. % 455.31% 419.98% 301.48% 260.05% 208.51% 138.94% 100.00%
Net Worth 2,522,086 2,053,668 1,968,066 1,360,162 1,185,479 1,100,020 791,491 21.30%
  YoY % 22.81% 4.35% 44.69% 14.74% 7.77% 38.98% -
  Horiz. % 318.65% 259.47% 248.65% 171.85% 149.78% 138.98% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 2,522,086 2,053,668 1,968,066 1,360,162 1,185,479 1,100,020 791,491 21.30%
  YoY % 22.81% 4.35% 44.69% 14.74% 7.77% 38.98% -
  Horiz. % 318.65% 259.47% 248.65% 171.85% 149.78% 138.98% 100.00%
NOSH 2,654,828 2,139,237 2,139,202 855,448 855,448 855,448 309,999 43.01%
  YoY % 24.10% 0.00% 150.07% 0.00% 0.00% 175.95% -
  Horiz. % 856.40% 690.08% 690.07% 275.95% 275.95% 275.95% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 17.48 % 13.42 % 17.84 % 19.70 % 2.33 % 1.76 % -4.74 % -
  YoY % 30.25% -24.78% -9.44% 745.49% 32.39% 137.13% -
  Horiz. % -368.78% -283.12% -376.37% -415.61% -49.16% -37.13% 100.00%
ROE 2.51 % 2.14 % 2.03 % 2.95 % 0.25 % 0.13 % 0.08 % 77.55%
  YoY % 17.29% 5.42% -31.19% 1,080.00% 92.31% 62.50% -
  Horiz. % 3,137.50% 2,675.00% 2,537.50% 3,687.50% 312.50% 162.50% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 13.06 14.25 10.78 23.79 15.69 10.39 19.36 -6.35%
  YoY % -8.35% 32.19% -54.69% 51.63% 51.01% -46.33% -
  Horiz. % 67.46% 73.61% 55.68% 122.88% 81.04% 53.67% 100.00%
EPS 2.39 2.05 1.87 4.69 0.35 0.17 0.20 51.17%
  YoY % 16.59% 9.63% -60.13% 1,240.00% 105.88% -15.00% -
  Horiz. % 1,195.00% 1,025.00% 935.00% 2,345.00% 175.00% 85.00% 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 0.9500 0.9600 0.9200 1.5900 1.3858 1.2859 2.5532 -15.19%
  YoY % -1.04% 4.35% -42.14% 14.74% 7.77% -49.64% -
  Horiz. % 37.21% 37.60% 36.03% 62.27% 54.28% 50.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,654,828
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 13.06 11.48 8.69 7.67 5.05 3.35 2.26 33.94%
  YoY % 13.76% 32.11% 13.30% 51.88% 50.75% 48.23% -
  Horiz. % 577.88% 507.96% 384.51% 339.38% 223.45% 148.23% 100.00%
EPS 2.39 1.65 1.50 1.51 0.11 0.05 0.02 121.86%
  YoY % 44.85% 10.00% -0.66% 1,272.73% 120.00% 150.00% -
  Horiz. % 11,950.00% 8,250.00% 7,500.00% 7,550.00% 550.00% 250.00% 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 0.9500 0.7736 0.7413 0.5123 0.4465 0.4143 0.2981 21.30%
  YoY % 22.80% 4.36% 44.70% 14.74% 7.77% 38.98% -
  Horiz. % 318.68% 259.51% 248.67% 171.86% 149.78% 138.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.7700 0.6150 1.0900 1.9100 0.9150 1.2500 2.7100 -
P/RPS 5.89 4.32 10.11 8.03 5.83 12.03 14.00 -13.43%
  YoY % 36.34% -57.27% 25.90% 37.74% -51.54% -14.07% -
  Horiz. % 42.07% 30.86% 72.21% 57.36% 41.64% 85.93% 100.00%
P/EPS 32.28 29.99 58.43 40.75 261.09 741.03 1,355.00 -46.34%
  YoY % 7.64% -48.67% 43.39% -84.39% -64.77% -45.31% -
  Horiz. % 2.38% 2.21% 4.31% 3.01% 19.27% 54.69% 100.00%
EY 3.10 3.33 1.71 2.45 0.38 0.13 0.07 88.04%
  YoY % -6.91% 94.74% -30.20% 544.74% 192.31% 85.71% -
  Horiz. % 4,428.57% 4,757.14% 2,442.86% 3,500.00% 542.86% 185.71% 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 0.81 0.64 1.18 1.20 0.66 0.97 1.06 -4.38%
  YoY % 26.56% -45.76% -1.67% 81.82% -31.96% -8.49% -
  Horiz. % 76.42% 60.38% 111.32% 113.21% 62.26% 91.51% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 30/11/18 28/11/17 25/11/16 26/11/15 24/11/14 27/11/13 -
Price 0.8300 0.4400 0.9500 2.3200 0.9400 1.1100 2.7200 -
P/RPS 6.35 3.09 8.81 9.75 5.99 10.68 14.05 -12.39%
  YoY % 105.50% -64.93% -9.64% 62.77% -43.91% -23.99% -
  Horiz. % 45.20% 21.99% 62.70% 69.40% 42.63% 76.01% 100.00%
P/EPS 34.80 21.46 50.92 49.50 268.22 658.04 1,360.00 -45.70%
  YoY % 62.16% -57.86% 2.87% -81.54% -59.24% -51.61% -
  Horiz. % 2.56% 1.58% 3.74% 3.64% 19.72% 48.39% 100.00%
EY 2.87 4.66 1.96 2.02 0.37 0.15 0.07 85.64%
  YoY % -38.41% 137.76% -2.97% 445.95% 146.67% 114.29% -
  Horiz. % 4,100.00% 6,657.14% 2,800.00% 2,885.71% 528.57% 214.29% 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 0.87 0.46 1.03 1.46 0.68 0.86 1.07 -3.39%
  YoY % 89.13% -55.34% -29.45% 114.71% -20.93% -19.63% -
  Horiz. % 81.31% 42.99% 96.26% 136.45% 63.55% 80.37% 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.
 


 

343  188  560  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.060.00 
 SAPNRG 0.22-0.005 
 HSI-C7V 0.245-0.02 
 PWRWELL 0.41+0.035 
 AVI 0.165+0.005 
 HSI-H8W 0.145+0.005 
 ASB 0.17+0.02 
 RGTECH 0.37+0.04 
 JAG 0.05+0.005 
 JCY 0.33+0.01 
Partners & Brokers