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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 304,885 230,640 203,546 134,178 88,891 60,006 21,820 55.16%
  YoY % 32.19% 13.31% 51.70% 50.95% 48.14% 175.00% -
  Horiz. % 1,397.27% 1,057.01% 932.84% 614.93% 407.38% 275.00% 100.00%
PBT 59,380 55,884 54,181 5,145 2,213 -592 10,484 33.49%
  YoY % 6.26% 3.14% 953.08% 132.49% 473.82% -105.65% -
  Horiz. % 566.39% 533.04% 516.80% 49.07% 21.11% -5.65% 100.00%
Tax -18,466 -14,736 -14,087 -2,021 -651 -2,255 -2,111 43.52%
  YoY % -25.31% -4.61% -597.03% -210.45% 71.13% -6.82% -
  Horiz. % 874.75% 698.06% 667.31% 95.74% 30.84% 106.82% 100.00%
NP 40,914 41,148 40,094 3,124 1,562 -2,847 8,373 30.25%
  YoY % -0.57% 2.63% 1,183.42% 100.00% 154.86% -134.00% -
  Horiz. % 488.64% 491.44% 478.85% 37.31% 18.66% -34.00% 100.00%
NP to SH 43,867 39,907 40,096 2,998 1,443 620 8,373 31.77%
  YoY % 9.92% -0.47% 1,237.42% 107.76% 132.74% -92.60% -
  Horiz. % 523.91% 476.62% 478.87% 35.81% 17.23% 7.40% 100.00%
Tax Rate 31.10 % 26.37 % 26.00 % 39.28 % 29.42 % - % 20.14 % 7.51%
  YoY % 17.94% 1.42% -33.81% 33.51% 0.00% 0.00% -
  Horiz. % 154.42% 130.93% 129.10% 195.03% 146.08% 0.00% 100.00%
Total Cost 263,971 189,492 163,452 131,054 87,329 62,853 13,447 64.21%
  YoY % 39.30% 15.93% 24.72% 50.07% 38.94% 367.41% -
  Horiz. % 1,963.05% 1,409.18% 1,215.53% 974.60% 649.43% 467.41% 100.00%
Net Worth 2,053,668 1,968,066 1,360,162 1,185,479 1,100,020 791,491 419,365 30.30%
  YoY % 4.35% 44.69% 14.74% 7.77% 38.98% 88.74% -
  Horiz. % 489.71% 469.30% 324.34% 282.68% 262.31% 188.74% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,053,668 1,968,066 1,360,162 1,185,479 1,100,020 791,491 419,365 30.30%
  YoY % 4.35% 44.69% 14.74% 7.77% 38.98% 88.74% -
  Horiz. % 489.71% 469.30% 324.34% 282.68% 262.31% 188.74% 100.00%
NOSH 2,139,237 2,139,202 855,448 855,448 855,448 309,999 178,910 51.19%
  YoY % 0.00% 150.07% 0.00% 0.00% 175.95% 73.27% -
  Horiz. % 1,195.70% 1,195.68% 478.14% 478.14% 478.14% 173.27% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 13.42 % 17.84 % 19.70 % 2.33 % 1.76 % -4.74 % 38.37 % -16.06%
  YoY % -24.78% -9.44% 745.49% 32.39% 137.13% -112.35% -
  Horiz. % 34.98% 46.49% 51.34% 6.07% 4.59% -12.35% 100.00%
ROE 2.14 % 2.03 % 2.95 % 0.25 % 0.13 % 0.08 % 2.00 % 1.13%
  YoY % 5.42% -31.19% 1,080.00% 92.31% 62.50% -96.00% -
  Horiz. % 107.00% 101.50% 147.50% 12.50% 6.50% 4.00% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.25 10.78 23.79 15.69 10.39 19.36 12.20 2.62%
  YoY % 32.19% -54.69% 51.63% 51.01% -46.33% 58.69% -
  Horiz. % 116.80% 88.36% 195.00% 128.61% 85.16% 158.69% 100.00%
EPS 2.05 1.87 4.69 0.35 0.17 0.20 4.68 -12.85%
  YoY % 9.63% -60.13% 1,240.00% 105.88% -15.00% -95.73% -
  Horiz. % 43.80% 39.96% 100.21% 7.48% 3.63% 4.27% 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 0.9600 0.9200 1.5900 1.3858 1.2859 2.5532 2.3440 -13.82%
  YoY % 4.35% -42.14% 14.74% 7.77% -49.64% 8.92% -
  Horiz. % 40.96% 39.25% 67.83% 59.12% 54.86% 108.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,139,353
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.25 10.78 9.51 6.27 4.16 2.80 1.02 55.16%
  YoY % 32.19% 13.35% 51.67% 50.72% 48.57% 174.51% -
  Horiz. % 1,397.06% 1,056.86% 932.35% 614.71% 407.84% 274.51% 100.00%
EPS 2.05 1.87 1.87 0.14 0.07 0.03 0.39 31.84%
  YoY % 9.63% 0.00% 1,235.71% 100.00% 133.33% -92.31% -
  Horiz. % 525.64% 479.49% 479.49% 35.90% 17.95% 7.69% 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 0.9599 0.9199 0.6358 0.5541 0.5142 0.3700 0.1960 30.30%
  YoY % 4.35% 44.68% 14.74% 7.76% 38.97% 88.78% -
  Horiz. % 489.74% 469.34% 324.39% 282.70% 262.35% 188.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.6150 1.0900 1.9100 0.9150 1.2500 2.7100 2.5500 -
P/RPS 4.32 10.11 8.03 5.83 12.03 14.00 20.91 -23.10%
  YoY % -57.27% 25.90% 37.74% -51.54% -14.07% -33.05% -
  Horiz. % 20.66% 48.35% 38.40% 27.88% 57.53% 66.95% 100.00%
P/EPS 29.99 58.43 40.75 261.09 741.03 1,355.00 54.49 -9.47%
  YoY % -48.67% 43.39% -84.39% -64.77% -45.31% 2,386.69% -
  Horiz. % 55.04% 107.23% 74.78% 479.15% 1,359.94% 2,486.69% 100.00%
EY 3.33 1.71 2.45 0.38 0.13 0.07 1.84 10.39%
  YoY % 94.74% -30.20% 544.74% 192.31% 85.71% -96.20% -
  Horiz. % 180.98% 92.93% 133.15% 20.65% 7.07% 3.80% 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 0.64 1.18 1.20 0.66 0.97 1.06 1.09 -8.49%
  YoY % -45.76% -1.67% 81.82% -31.96% -8.49% -2.75% -
  Horiz. % 58.72% 108.26% 110.09% 60.55% 88.99% 97.25% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 28/11/17 25/11/16 26/11/15 24/11/14 27/11/13 30/11/12 -
Price 0.4400 0.9500 2.3200 0.9400 1.1100 2.7200 2.5500 -
P/RPS 3.09 8.81 9.75 5.99 10.68 14.05 20.91 -27.28%
  YoY % -64.93% -9.64% 62.77% -43.91% -23.99% -32.81% -
  Horiz. % 14.78% 42.13% 46.63% 28.65% 51.08% 67.19% 100.00%
P/EPS 21.46 50.92 49.50 268.22 658.04 1,360.00 54.49 -14.38%
  YoY % -57.86% 2.87% -81.54% -59.24% -51.61% 2,395.87% -
  Horiz. % 39.38% 93.45% 90.84% 492.24% 1,207.63% 2,495.87% 100.00%
EY 4.66 1.96 2.02 0.37 0.15 0.07 1.84 16.74%
  YoY % 137.76% -2.97% 445.95% 146.67% 114.29% -96.20% -
  Horiz. % 253.26% 106.52% 109.78% 20.11% 8.15% 3.80% 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 0.46 1.03 1.46 0.68 0.86 1.07 1.09 -13.39%
  YoY % -55.34% -29.45% 114.71% -20.93% -19.63% -1.83% -
  Horiz. % 42.20% 94.50% 133.94% 62.39% 78.90% 98.17% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers